Company Valuation: GuocoLand Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,753 1,676 1,631 1,667 2,371 2,497 - -
Change - -4.43% -2.64% 2.18% 42.22% 5.33% - -
Enterprise Value (EV) 1 6,315 1,676 1,631 1,667 6,062 5,977 5,620 6,307
Change - -73.47% -2.64% 2.18% 263.63% -1.4% -5.97% 12.22%
P/E 4.69x 8.9x 14.8x 17.8x 29x 12.8x 11x 33.9x
PBR 0.41x - - - 0.54x 0.53x 0.51x 0.55x
PEG - -0.2x -0.4x -1.2x -2.3x 0x 0.7x -0.5x
Capitalization / Revenue 1.82x - 0.9x - 1.65x 1.84x 1.79x 2.23x
EV / Revenue 6.54x - 0.9x - 4.23x 4.4x 4.03x 5.62x
EV / EBITDA 9.95x - 4.93x - 44.6x 18.1x 18.5x 28x
EV / EBIT 10.1x - 5.1x - 48.5x 19.4x 17.2x 36.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.06 - - - 0.07 0.075 0.075 0.08
Rate of return 3.8% - - - 3.29% 3.35% 3.35% 3.57%
EPS 2 0.3368 0.1697 0.0992 0.0842 0.0735 0.1752 0.2039 0.066
Distribution rate 17.8% - - - 95.2% 42.8% 36.8% 121%
Net sales 1 965.5 - 1,819 - 1,434 1,359 1,394 1,122
EBITDA 1 634.8 - 331 - 135.9 330.3 303.1 224.9
EBIT 1 627.1 - 320 - 125 308.4 326.4 172.7
Net income 1 392.7 207.1 129 107 95.2 168.5 143.1 78.1
Net Debt 1 4,562 - - - 3,691 3,480 3,123 3,810
Reference price 2 1.580 1.510 1.470 1.500 2.130 2.240 2.240 2.240
Nbr of stocks (in thousands) 1,109,770 1,109,768 1,109,850 1,111,387 1,113,084 1,114,852 - -
Announcement Date 8/29/22 A 8/29/23 A 8/29/24 A 8/28/25 A 8/27/26 A - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.79x4.4x18.1x3.35% 1.96B
14.13x4.58x12.31x3.58% 40.23B
17.54x3.91x15.73x1.4% 27.53B
5.65x0.73x1.53x8.8% 27.34B
7.75x1.41x7.77x4.57% 25.89B
13.6x3.06x14.65x2.57% 25.53B
10.3x2.08x8.84x4.08% 20.7B
8x0.89x3.23x2.79% 20.46B
12.92x6.37x16.74x1.68% 18.84B
36.56x13.51x34x3.25% 17.71B
Average 13.92x 4.09x 13.29x 3.61% 22.62B
Weighted average by Cap. 13.47x 3.78x 12.15x 3.73%

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. F17 Stock
  4. Valuation GuocoLand Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!