Company Valuation: Singapore Exchange Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 11,950 10,103 10,263 10,131 15,905 25,855 - -
Change - -15.46% 1.59% -1.29% 57% 62.56% - -
Enterprise Value (EV) 1 10,890 9,800 9,230 9,133 14,775 25,003 24,388 24,121
Change - -10.01% -5.82% -1.06% 61.79% 69.22% -2.46% -1.09%
P/E Ratio 26.9x 22.4x 18x 17x 24.7x 35.5x 32x 29.7x
PBR 8.6x 6.52x 6.04x 5.3x 7.27x 10.6x 9.46x 8.52x
PEG - 15.53x 0.7x 3.63x 3.14x 2.8x 2.9x 3.96x
Capitalization / Revenue 11.3x 9.19x 8.59x 8.23x 11.6x 17.4x 16.1x 15.2x
EV / Revenue 10.3x 8.92x 7.73x 7.41x 10.8x 16.8x 15.2x 14.2x
EV / EBITDA 17.4x 15.5x 13.4x 13x 17.8x 26.4x 23.5x 21.7x
EV / EBIT 20.5x 18.2x 15.7x 15.1x 19.9x 28.8x 25.5x 23.6x
EV / FCF 21.5x 18.2x 23.5x 16.6x 19.1x 34.2x 29x 26.5x
FCF Yield 4.66% 5.5% 4.25% 6.04% 5.24% 2.92% 3.45% 3.78%
Dividend per Share 2 0.32 0.32 0.325 0.345 0.375 0.4511 0.4946 0.5421
Rate of return 2.86% 3.38% 3.38% 3.64% 2.52% 1.87% 2.05% 2.24%
EPS 2 0.416 0.422 0.534 0.559 0.603 0.6805 0.7561 0.8128
Distribution rate 76.9% 75.8% 60.9% 61.7% 62.2% 66.3% 65.4% 66.7%
Net sales 1 1,056 1,099 1,194 1,232 1,371 1,488 1,605 1,696
EBITDA 1 625.2 634.1 687.9 702.2 832 945.4 1,036 1,113
EBIT 1 530.7 537.4 589.5 606.4 742.8 868.8 954.9 1,021
Net income 1 445.4 451.4 570.9 597.9 648 722.9 802.1 862
Net Debt 1 -1,060 -303 -1,033 -998.1 -1,130 -852.6 -1,468 -1,734
Reference price 2 11.18 9.46 9.61 9.48 14.88 24.17 24.17 24.17
Nbr of stocks (in thousands) 1,068,890 1,067,985 1,067,988 1,068,647 1,068,906 1,069,731 - -
Announcement Date 04/08/21 17/08/22 16/08/23 07/08/24 07/08/25 - - -
1SGD in Million2SGD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.19x16.15x25.43x1.94% 19.4B
19.7x8.9x13.19x1.51% 79.36B
25.55x14.84x18.85x3.5% 62.41B
34.56x5.4x10.78x1.83% 59.67B
20.31x7.65x12.83x1.87% 52.34B
27.02x10.28x17.43x1.3% 51.49B
20.78x8.04x12.93x2.4% 17.5B
13.27x6.56x9.32x7.89% 15.01B
23.17x8.46x14.72x1.86% 10.22B
17.85x-4.9x-8.41x1.7% 7.56B
Average 23.64x 8.14x 12.71x 2.58% 37.49B
Weighted average by Cap. 24.73x 9.30x 14.35x 2.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. S68 Stock
  4. Valuation Singapore Exchange Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!