|
Market Closed -
Singapore S.E.
17:14:25 03/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1.100 SGD | 0.00% |
|
+1.85% | -16.67% |
| 11-02 | Mapletree Investments Mulls Singapore Listing in 2027 | MT |
| 10-30 | Maybank Investment Banking Group Adjusts Mapletree Logistics Trust's Price Target to SG$1.35 | MT |
Company Valuation: Mapletree Logistics Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,848 | 8,235 | 7,291 | 6,637 | 5,878 | 5,653 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | -3.82% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 10,740 | 10,886 | 10,898 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | -2.94% | 1.37% | 0.11% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 19.4x | 18.7x | 19.9x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.86x | 0.87x | 0.89x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.4x | 5.14x | -3.45x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 7.84x | 7.75x | 7.6x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 14.9x | 14.9x | 14.7x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 20.6x | 20.7x | 20.3x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 20.5x | 20.6x | 20.3x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 23.2x | 18.4x | 18x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.31% | 5.42% | 5.54% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.0718 | 0.0722 | 0.073 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.52% | 6.56% | 6.64% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0566 | 0.0587 | 0.0553 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 127% | 123% | 132% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 721.2 | 729.2 | 743.6 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 520.6 | 525.6 | 537.3 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 523.9 | 528.4 | 538.2 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 305.7 | 309 | 307.4 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,087 | 5,233 | 5,245 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.100 | 1.100 | 1.100 |
| Nbr of stocks (in thousands) | 4,782,707 | 4,816,004 | 4,993,959 | 5,066,733 | 5,110,907 | 5,138,978 | - | - |
| Announcement Date | 28/4/22 | 1/5/23 | 29/4/24 | 23/4/25 | 30/4/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.43x | 14.89x | 20.63x | 6.52% | 4.42B | |
| 33.7x | 18.22x | 21.67x | 3.31% | 123B | |
| 34.66x | 14.86x | 19.05x | 4.06% | 71.74B | |
| 38.2x | 14.96x | 15.51x | 5.67% | 54.31B | |
| 18.27x | 15.42x | 17.59x | 1.13% | 38.25B | |
| 14.04x | 22.76x | 27.48x | 3.58% | 16.61B | |
| 29.17x | 11.21x | 15.4x | 4.31% | 16.66B | |
| 8.4x | 12.04x | 14.74x | 5.94% | 15.03B | |
| 18.13x | 16.32x | 23.94x | 5.25% | 14.28B | |
| 30.32x | 11.46x | 16.78x | 4.02% | 13.81B | |
| Average | 24.43x | 15.21x | 19.28x | 4.38% | 36.83B | |
| Weighted average by Cap. | 29.92x | 16.06x | 19.42x | 3.88% |
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
- M44U Stock
- Valuation Mapletree Logistics Trust
Select your edition
All financial news and data tailored to specific country editions
