Valuation SATS Ltd.

Stocks

Market Closed - Singapore S.E. 12:06:04 10/09/2026 +03			5-day change	1st Jan Change
3.930 ^SGD	-1.75%		+1.29%	+3.15%

09-03	SATS Updates $3 Billion Debt Program, Adds New Issuer	MT
09-02	SATS Investments Pte. Ltd., SATS Treasury Pte. Ltd., SATS Ltd. and Worldwide Flight Services, Inc. Update USD 3,000 Million Guaranteed Multicurrency Debt Issuance Programme	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,870	4,150	3,876	4,577	5,199	5,842	-	-
Change	-	-14.79%	-6.6%	18.09%	13.61%	12.35%	-	-
Enterprise Value (EV) ¹	4,595	4,922	7,309	8,127	8,583	9,016	8,666	8,034
Change	-	7.12%	48.5%	11.19%	5.62%	5.05%	-3.89%	-7.29%
P/E	241x	-127x	68.4x	19x	18.7x	18.3x	15.4x	13.4x
PBR	3.04x	1.62x	1.63x	1.77x	1.89x	1.95x	1.79x	1.51x
PEG	-	1x	-0x	0x	1.2x	1.3x	0.8x	0.9x
Capitalization / Revenue	4.14x	2.36x	0.75x	0.79x	0.82x	0.86x	0.81x	0.77x
EV / Revenue	3.9x	2.8x	1.42x	1.4x	1.35x	1.33x	1.2x	1.06x
EV / EBITDA	48.8x	28.4x	8.21x	7.84x	7.49x	7.39x	6.61x	5.7x
EV / EBIT	-108x	-103x	29.9x	17.1x	15.8x	15.8x	13.3x	11.3x
EV / FCF	-295x	-124x	22.4x	12.1x	12.5x	13.4x	11.9x	10.1x
FCF Yield	-0.34%	-0.81%	4.47%	8.24%	7.99%	7.46%	8.38%	9.87%
Dividend per Share ²	-	-	0.015	0.05	0.07	0.0738	0.0907	0.117
Rate of return	-	-	0.58%	1.62%	1.99%	1.88%	2.31%	2.98%
EPS ²	0.018	-0.022	0.038	0.162	0.188	0.2152	0.2552	0.2941
Distribution rate	-	-	39.5%	30.9%	37.2%	34.3%	35.6%	39.8%
Net sales ¹	1,177	1,758	5,150	5,821	6,346	6,795	7,204	7,612
EBITDA ¹	94.2	173.2	890.6	1,036	1,146	1,220	1,310	1,409
EBIT ¹	-42.6	-48	244.2	475.7	543.3	572.3	651.4	712
Net income ¹	20.4	-26.5	56.4	243.8	285.2	321.8	381.1	433.9
Net Debt ¹	-275.2	772	3,433	3,550	3,384	3,174	2,824	2,192
Reference price ²	4.340	2.790	2.600	3.080	3.520	3.930	3.930	3.930
Nbr of stocks (in thousands)	1,122,088	1,487,296	1,490,631	1,485,900	1,477,101	1,486,416	-	-
Announcement Date	5/30/22 A	5/29/23 A	5/29/24 A	5/23/25 A	5/25/26 A	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SATS LTD.	18.59x	1.34x	7.48x	1.84%	4.7B
AENA S.M.E., S.A.	15.9x	6.22x	10.48x	4.87%	43.34B
AÉROPORTS DE PARIS	17.62x	2.85x	8.44x	3.67%	12.51B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	17.34x	5.61x	10.69x	5.56%	12.42B
GMR AIRPORTS LIMITED	155.81x	8.56x	21.16x	-.--%	10.95B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.09x	3.11x	7.03x	2.21%	8.82B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.69x	16.62x	23.43x	1.59%	8.45B
FLUGHAFEN ZÜRICH AG	19.45x	5.53x	10.06x	3.72%	7.72B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	11.16x	3.64x	6.86x	7.35%	7.62B
CORPORACIÓN AMÉRICA AIRPORTS S.A.	12.51x	2.19x	5.99x	3.97%	3.99B
Average	33.62x	5.57x	11.16x	3.48%	12.05B
Weighted average by Cap.	31.40x	5.99x	11.39x	3.88%