Company Valuation: Boustead Singapore Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2026 2027 2028 2029
Market Cap 1 472.6 393.9 458.4 938.8 822.7 - -
Change - -16.65% 16.36% - -12.37% - -
Enterprise Value (EV) 472.6 73.42 458.4 938.8 822.7 822.7 822.7
Change - -84.47% 524.36% - -12.37% 0% 0%
P/E 15.5x 8.74x 7.14x 0.04x 9.35x 9.19x 8.69x
PBR 1.09x 0.87x 0.91x - 0.96x 0.9x 0.83x
PEG - 0.2x 0.2x - -0.1x 5.53x 1.51x
Capitalization / Revenue 0.75x 0.7x 0.6x - 1.25x 1.26x 1.2x
EV / Revenue 0x 0x 0x - 1.25x 1.26x 1.2x
EV / EBITDA 0x 0x 0x - 8.15x 8.15x 7.69x
EV / EBIT 0x 0x 0x - 11x 11.2x 10.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.04 0.04 0.04 - 0.055 0.055 0.055
Rate of return 4.08% 4.85% 4.17% - 3.37% 3.37% 3.37%
EPS 2 0.0633 0.0944 0.1344 46.59 0.1744 0.1773 0.1875
Distribution rate 63.2% 42.4% 29.8% - 31.5% 31% 29.3%
Net sales 1 631.8 561.6 767.6 - 656 655 687
EBITDA 1 53.32 70.73 122.8 - 101 101 107
EBIT 1 41.84 60.75 111.6 - 75.08 73.35 78.13
Net income 1 30.58 45.32 64.19 232.6 87.1 88.5 93.6
Net Debt - -320.5 - - - - -
Reference price 2 0.980 0.825 0.960 1.860 1.630 1.630 1.630
Nbr of stocks (in thousands) 482,247 477,473 477,473 504,724 504,724 - -
Announcement Date 5/26/22 A 5/26/23 A 5/27/24 A 5/25/26 A - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.35x - - - 644M
47.16x2.2x20.94x0.08% 82.15B
11.77x1.02x5.59x4.98% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.93x15.88x0.28% 40.55B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 23.32x 1.61x 13.38x 2.19% 39.07B
Weighted average by Cap. 27.06x 1.74x 14.32x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boustead Singapore Limited

Historical PBR trend

Valuation ratios - PBR - Boustead Singapore Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boustead Singapore Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boustead Singapore Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Boustead Singapore Limited
  1. Stock Market
  2. Stocks
  3. F9D Stock
  4. Valuation Boustead Singapore Limited