Market Closed -
Singapore S.E.
10:07:04 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1.17
SGD
|
0.00%
|
|
-6.40%
|
+5.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,459
|
2,267
|
2,353
|
1,797
|
1,903
|
2,009
|
-
|
-
|
Enterprise Value (EV)
1 |
3,390
|
3,181
|
2,885
|
2,374
|
2,540
|
2,625
|
2,625
|
2,641
|
P/E ratio
|
13.8
x
|
15.2
x
|
16.8
x
|
33.5
x
|
13.5
x
|
12.9
x
|
11.5
x
|
10.8
x
|
Yield
|
6.34%
|
3.82%
|
4.71%
|
4.81%
|
6.04%
|
6.16%
|
6.7%
|
7.37%
|
Capitalization / Revenue
|
1.06
x
|
1.12
x
|
1.15
x
|
0.77
x
|
0.8
x
|
0.84
x
|
0.82
x
|
0.8
x
|
EV / Revenue
|
1.45
x
|
1.57
x
|
1.41
x
|
1.02
x
|
1.07
x
|
1.1
x
|
1.07
x
|
1.05
x
|
EV / EBITDA
|
5.49
x
|
5.92
x
|
5.65
x
|
5.69
x
|
5.43
x
|
5.43
x
|
5.19
x
|
5.14
x
|
EV / FCF
|
15.5
x
|
8.21
x
|
5.95
x
|
10.7
x
|
13.7
x
|
12.8
x
|
10.6
x
|
11.3
x
|
FCF Yield
|
6.45%
|
12.2%
|
16.8%
|
9.35%
|
7.32%
|
7.78%
|
9.44%
|
8.89%
|
Price to Book
|
4.75
x
|
4.21
x
|
3.99
x
|
3.39
x
|
3.34
x
|
3.39
x
|
3.18
x
|
3.04
x
|
Nbr of stocks (in thousands)
|
1,731,615
|
1,730,154
|
1,730,170
|
1,728,151
|
1,714,018
|
1,717,429
|
-
|
-
|
Reference price
2 |
1.420
|
1.310
|
1.360
|
1.040
|
1.110
|
1.170
|
1.170
|
1.170
|
Announcement Date
|
20/02/20
|
19/02/21
|
11/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,331
|
2,029
|
2,043
|
2,327
|
2,373
|
2,389
|
2,456
|
2,505
|
EBITDA
1 |
617.1
|
537.8
|
510.9
|
417
|
467.4
|
483.1
|
506.2
|
513.6
|
EBIT
1 |
255.9
|
231.3
|
231.8
|
146.2
|
226.3
|
233.4
|
262.9
|
274.1
|
Operating Margin
|
10.98%
|
11.4%
|
11.35%
|
6.28%
|
9.54%
|
9.77%
|
10.7%
|
10.94%
|
Earnings before Tax (EBT)
1 |
218.6
|
192.8
|
190.2
|
93.1
|
196.6
|
207.7
|
237.6
|
251.5
|
Net income
1 |
186.3
|
157.9
|
149.3
|
62.2
|
149.6
|
160.6
|
182.8
|
193.4
|
Net margin
|
7.99%
|
7.78%
|
7.31%
|
2.67%
|
6.3%
|
6.72%
|
7.44%
|
7.72%
|
EPS
2 |
0.1030
|
0.0860
|
0.0810
|
0.0310
|
0.0820
|
0.0908
|
0.1020
|
0.1080
|
Free Cash Flow
1 |
218.6
|
387.7
|
484.6
|
222
|
185.9
|
204.3
|
247.9
|
234.7
|
FCF margin
|
9.38%
|
19.11%
|
23.72%
|
9.54%
|
7.83%
|
8.55%
|
10.09%
|
9.37%
|
FCF Conversion (EBITDA)
|
35.42%
|
72.09%
|
94.85%
|
53.24%
|
39.77%
|
42.3%
|
48.97%
|
45.7%
|
FCF Conversion (Net income)
|
117.34%
|
245.54%
|
324.58%
|
356.91%
|
124.26%
|
127.23%
|
135.6%
|
121.35%
|
Dividend per Share
2 |
0.0900
|
0.0500
|
0.0640
|
0.0500
|
0.0670
|
0.0721
|
0.0784
|
0.0863
|
Announcement Date
|
20/02/20
|
19/02/21
|
11/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
517.2
|
551.7
|
512.7
|
545.9
|
590.8
|
677.9
|
557.4
|
548.7
|
622.1
|
579.7
|
592.6
|
609.7
|
609.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
64.1
|
63
|
43.8
|
49.6
|
43.7
|
10.9
|
51.4
|
54.8
|
53.4
|
56.43
|
59.15
|
61.46
|
62.97
|
Operating Margin
|
12.39%
|
11.42%
|
8.54%
|
9.09%
|
7.4%
|
1.61%
|
9.22%
|
9.99%
|
8.58%
|
9.73%
|
9.98%
|
10.08%
|
10.33%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
29.7
|
31.2
|
27.4
|
-
|
-
|
39.2
|
37.3
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
5.79%
|
5.72%
|
4.64%
|
-
|
-
|
7.14%
|
6%
|
-
|
-
|
-
|
-
|
EPS
|
0.0200
|
0.0200
|
0.0200
|
0.0200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.0390
|
0.0100
|
0.0250
|
0.0100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/11/21
|
11/02/22
|
29/04/22
|
04/08/22
|
09/11/22
|
08/02/23
|
11/05/23
|
03/08/23
|
08/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
931
|
915
|
532
|
577
|
637
|
616
|
615
|
631
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.508
x
|
1.701
x
|
1.041
x
|
1.383
x
|
1.363
x
|
1.275
x
|
1.216
x
|
1.229
x
|
Free Cash Flow
1 |
219
|
388
|
485
|
222
|
186
|
204
|
248
|
235
|
ROE (net income / shareholders' equity)
|
36.3%
|
29.9%
|
26.5%
|
11.1%
|
27.2%
|
27.1%
|
28.2%
|
28.2%
|
ROA (Net income/ Total Assets)
|
6.92%
|
5.57%
|
4.84%
|
1.95%
|
4.85%
|
5.51%
|
6.07%
|
6.19%
|
Assets
1 |
2,694
|
2,833
|
3,087
|
3,188
|
3,084
|
2,917
|
3,014
|
3,126
|
Book Value Per Share
2 |
0.3000
|
0.3100
|
0.3400
|
0.3100
|
0.3300
|
0.3500
|
0.3700
|
0.3900
|
Cash Flow per Share
2 |
0.2600
|
0.3100
|
0.3000
|
0.2200
|
0.2100
|
0.2400
|
0.2600
|
0.2300
|
Capex
1 |
230
|
191
|
173
|
161
|
168
|
261
|
238
|
236
|
Capex / Sales
|
9.85%
|
9.42%
|
8.45%
|
6.94%
|
7.1%
|
10.94%
|
9.68%
|
9.41%
|
Announcement Date
|
20/02/20
|
19/02/21
|
11/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
1.17
SGD Average target price
1.282
SGD Spread / Average Target +9.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.41% | 1.47B | | +26.46% | 94.28B | | +7.87% | 57.32B | | -10.54% | 23.4B | | -16.41% | 20.25B | | +6.01% | 10.62B | | -17.50% | 10.51B | | +1.72% | 10.21B | | +1.25% | 8.95B | | -21.58% | 8.79B |
Wireless Telecom
|