|
Market Closed -
Singapore S.E.
12:04:29 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.8900 SGD | +0.56% |
|
+1.14% | -10.55% |
| 10-13 | Maybank Research Starts Frasers Logistics & Commercial Trust at Buy with SG$1 Price Target | MT |
| 08-20 | Frasers Logistics & Commercial Trust Secures AU$65 Million Loan Facility | MT |
Company Valuation: Frasers Logistics & Commercial Trust
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,686 | 4,918 | 4,528 | 4,860 | 4,204 | 3,726 | - | - |
| Change | - | -13.51% | -7.92% | 7.32% | -13.49% | -11.36% | - | - |
| Enterprise Value (EV) 1 | 8,240 | 6,978 | 6,826 | 7,461 | 6,982 | 6,640 | 6,669 | 6,662 |
| Change | - | -15.31% | -2.19% | 9.3% | -6.41% | -4.9% | 0.45% | -0.11% |
| P/E | 7.42x | 6.12x | -38.2x | 28.8x | 17.4x | 18x | 16.8x | 16.4x |
| PBR | 1.24x | 0.93x | 0.9x | 1x | 0.85x | 0.8x | 0.8x | 0.8x |
| PEG | - | 1.45x | 0x | -0x | 0.4x | -1.2x | 2.35x | 6.21x |
| Capitalization / Revenue | 12.1x | 9.87x | 9.38x | 9.5x | 7.52x | 6.94x | 6.55x | 6.37x |
| EV / Revenue | 17.5x | 14x | 14.1x | 14.6x | 12.5x | 12.4x | 11.7x | 11.4x |
| EV / EBITDA | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.2x | 17.9x | 17x |
| EV / EBIT | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.3x | 18.1x | 17.3x |
| EV / FCF | -315x | 7.66x | 42.2x | 29.3x | 23.4x | 17.9x | 17.3x | 16.7x |
| FCF Yield | -0.32% | 13.1% | 2.37% | 3.41% | 4.27% | 5.58% | 5.8% | 6% |
| Dividend per Share 2 | 0.0772 | 0.0836 | 0.0807 | 0.0776 | 0.0705 | 0.0652 | 0.0658 | 0.0669 |
| Rate of return | 4.99% | 6.28% | 6.65% | 6% | 6.34% | 6.65% | 6.71% | 6.83% |
| EPS 2 | 0.2084 | 0.2172 | -0.0318 | 0.0449 | 0.0641 | 0.0545 | 0.0584 | 0.0599 |
| Distribution rate | 37% | 38.5% | -254% | 173% | 110% | 120% | 113% | 112% |
| Net sales 1 | 471.7 | 498.2 | 482.5 | 511.3 | 558.8 | 537.2 | 569.1 | 585.3 |
| EBITDA 1 | 320.7 | 333.4 | 309.9 | 319.3 | 349.8 | 345.7 | 372.4 | 392.4 |
| EBIT 1 | 320.7 | 333.3 | 309.9 | 319.2 | 349.8 | 343.3 | 367.9 | 385.1 |
| Net income 1 | 734.8 | 806.3 | -118.1 | 168.9 | 243.1 | 204.6 | 217.6 | 228.2 |
| Net Debt 1 | 2,554 | 2,061 | 2,297 | 2,601 | 2,778 | 2,913 | 2,943 | 2,936 |
| Reference price 2 | 1.5465 | 1.3305 | 1.2143 | 1.2932 | 1.1127 | 0.9803 | 0.9803 | 0.9803 |
| Nbr of stocks (in thousands) | 3,676,420 | 3,696,167 | 3,728,941 | 3,757,818 | 3,778,193 | 3,801,262 | - | - |
| Announcement Date | 11/10/21 A | 11/9/22 A | 11/1/23 A | 11/5/24 A | 11/6/25 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18x | 12.36x | 19.21x | 6.65% | 2.62B | |
| 33.33x | 17.89x | 22.45x | 3.42% | 119B | |
| 32.25x | 14.38x | 18.47x | 4.26% | 68.35B | |
| 37.3x | 14.78x | 15.28x | 5.8% | 53.04B | |
| 18.28x | 15.47x | 17.6x | 1.13% | 38.41B | |
| 13.83x | 24.64x | 26.98x | 3.63% | 16.23B | |
| 27.23x | 10.84x | 14.91x | 4.59% | 15.7B | |
| 8.29x | 11.87x | 14.53x | 6.02% | 14.75B | |
| 18.05x | 16.15x | 23.47x | 5.33% | 14.05B | |
| 29.36x | 11.19x | 16.38x | 4.15% | 13.37B | |
| Average | 23.59x | 14.96x | 18.93x | 4.5% | 35.55B | |
| Weighted average by Cap. | 29.03x | 15.87x | 19.43x | 3.99% |
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
- BUOU Stock
- Valuation Frasers Logistics & Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
