Company Valuation: United Overseas Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 44,979 51,411 47,581 60,727 57,925 70,435 - -
Change - 14.3% -7.45% 27.63% -4.61% 21.6% - -
Enterprise Value (EV) 44,979 51,411 47,581 60,727 57,925 70,435 70,435 70,435
Change - 14.3% -7.45% 27.63% -4.61% 21.6% 0% 0%
P/E 11.3x 11.5x 8.54x 10.3x 12.7x 12.6x 11.6x 10.7x
PBR 1.05x 1.19x 1.09x 1.29x 1.19x 1.34x 1.28x 1.19x
PEG - 0.9x 0.4x 1.63x -0.6x 0.5x 1.44x 1.27x
Capitalization / Revenue 4.59x 4.44x 3.42x 4.25x 4.2x 4.99x 4.71x 4.46x
EV / Revenue 0x 0x 0x 0x 0x 4.99x 4.71x 4.46x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.05x 8.45x 7.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.2 1.35 1.7 1.8 1.81 1.715 1.83 1.981
Rate of return 4.46% 4.4% 5.98% 4.95% 5.16% 4.04% 4.31% 4.67%
EPS 2 2.38 2.68 3.33 3.54 2.75 3.381 3.653 3.962
Distribution rate 50.4% 50.4% 51.1% 50.8% 65.8% 50.7% 50.1% 50%
Net sales 1 9,789 11,575 13,932 14,294 13,808 14,108 14,945 15,782
EBITDA - - - - - - - -
EBIT 1 5,476 6,559 8,154 8,220 7,651 7,781 8,332 8,916
Net income 1 4,075 4,573 5,711 6,045 4,682 5,654 6,037 6,490
Net Debt - - - - - - - -
Reference price 2 26.90 30.70 28.45 36.33 35.06 42.47 42.47 42.47
Nbr of stocks (in thousands) 1,672,063 1,674,609 1,672,438 1,671,526 1,652,170 1,651,088 - -
Announcement Date 15/02/22 22/02/23 21/02/24 18/02/25 23/02/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.56x - - 4.04% 54.31B
13.53x - - 1.85% 907B
13.12x - - 1.94% 430B
5.8x - - 5.35% 378B
12.39x - - 4.17% 344B
19.02x - - 2.24% 300B
5.44x - - 5.61% 286B
12.1x - - 2.18% 265B
5.81x - - 5.39% 264B
14.14x - - 2.8% 241B
Average 11.39x 3.55% 346.83B
Weighted average by Cap. 11.66x 3.21%

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. U11 Stock
  4. Valuation United Overseas Bank Limited