|
Market Closed -
Singapore S.E.
17:14:40 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2.280 SGD | 0.00% |
|
+1.33% | -4.60% |
| 10-29 | CapitaLand Integrated Commercial Trust Posts Higher Q3 Income, Revenue Up | MT |
| 10-22 | UOB Kay Hian Adjusts CapitaLand Integrated Commercial Trust's Price Target to SG$3.11 | MT |
Company Valuation: CapitaLand Integrated Commercial Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,482 | 13,536 | 13,715 | 14,086 | 18,191 | 18,181 | - | - |
| Change | - | 0.4% | 1.32% | 2.71% | 29.14% | -0.06% | - | - |
| Enterprise Value (EV) 1 | 21,294 | 22,873 | 23,052 | 22,875 | 28,031 | 28,265 | 28,409 | 28,859 |
| Change | - | 7.41% | 0.78% | -0.77% | 22.54% | 0.83% | 0.51% | 1.58% |
| P/E | 12.2x | 18.7x | 15.9x | 14.2x | 19x | 18.3x | 17.7x | 18.1x |
| PBR | 0.99x | 0.96x | 0.97x | 0.91x | 1.12x | 1.05x | 1.05x | 1.05x |
| PEG | - | -0.5x | 0.8x | 2.92x | -2.66x | -19.06x | 5.77x | -8.69x |
| Capitalization / Revenue | 10.3x | 9.39x | 8.79x | 8.88x | 11.2x | 10.5x | 10x | 9.71x |
| EV / Revenue | 16.3x | 15.9x | 14.8x | 14.4x | 17.3x | 16.3x | 15.7x | 15.4x |
| EV / EBITDA | 24.6x | 23.8x | 22.4x | 21.8x | 25.9x | 23.8x | 23x | 22.4x |
| EV / EBIT | 24.7x | 23.9x | 22.5x | 21.8x | 25.9x | 24x | 23.1x | 22.8x |
| EV / FCF | 29x | 25.5x | 24x | 26.4x | 34.5x | 18.2x | 21.5x | 21.1x |
| FCF Yield | 3.45% | 3.92% | 4.17% | 3.78% | 2.89% | 5.49% | 4.66% | 4.74% |
| Dividend per Share 2 | 0.104 | 0.1058 | 0.1075 | 0.1088 | 0.1158 | 0.1202 | 0.1252 | 0.1293 |
| Rate of return | 5.1% | 5.19% | 5.22% | 5.64% | 4.85% | 5.27% | 5.49% | 5.67% |
| EPS 2 | 0.1668 | 0.1089 | 0.1294 | 0.1357 | 0.126 | 0.1248 | 0.1286 | 0.1259 |
| Distribution rate | 62.4% | 97.2% | 83.1% | 80.2% | 91.9% | 96.3% | 97.4% | 103% |
| Net sales 1 | 1,305 | 1,442 | 1,560 | 1,586 | 1,619 | 1,737 | 1,815 | 1,873 |
| EBITDA 1 | 867.1 | 961.6 | 1,031 | 1,049 | 1,082 | 1,187 | 1,238 | 1,288 |
| EBIT 1 | 862.3 | 957.4 | 1,027 | 1,048 | 1,082 | 1,175 | 1,232 | 1,267 |
| Net income 1 | 1,083 | 725.9 | 869.2 | 933.7 | 937.3 | 1,036 | 1,030 | 1,019 |
| Net Debt 1 | 7,812 | 9,337 | 9,337 | 8,789 | 9,840 | 10,084 | 10,229 | 10,678 |
| Reference price 2 | 2.040 | 2.040 | 2.060 | 1.930 | 2.390 | 2.280 | 2.280 | 2.280 |
| Nbr of stocks (in thousands) | 6,608,618 | 6,635,122 | 6,657,723 | 7,298,470 | 7,611,318 | 7,974,049 | - | - |
| Announcement Date | 27/1/22 | 31/1/23 | 5/2/24 | 4/2/25 | 5/2/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.27x | 16.28x | 23.8x | 5.27% | 14.2B | |
| 34.08x | 18.19x | 22.83x | 3.34% | 122B | |
| 32.93x | 14.59x | 18.75x | 4.17% | 69.8B | |
| 37.95x | 14.94x | 15.45x | 5.7% | 53.95B | |
| 18.71x | 15.77x | 18x | 1.1% | 39.29B | |
| 13.96x | 22.66x | 27.37x | 3.6% | 16.46B | |
| 28.41x | 11.09x | 15.25x | 4.4% | 16.23B | |
| 8.29x | 11.86x | 14.53x | 6.02% | 14.77B | |
| 30.08x | 11.39x | 16.68x | 4.05% | 13.7B | |
| 15.81x | 11.26x | 16.36x | 6.38% | 12.97B | |
| Average | 23.85x | 14.80x | 18.90x | 4.4% | 37.31B | |
| Weighted average by Cap. | 29.27x | 15.87x | 19.62x | 3.97% |
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
- Stock Market
- Stocks
- C38U Stock
- Valuation CapitaLand Integrated Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
