Company Valuation: Stamford Tyres Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 44.99 48.54 42.25 44.15 43.92 47.48
Change - 7.89% -12.95% 4.49% -0.54% 8.11%
Enterprise Value (EV) 1 125.9 107.3 112.3 100.5 79.53 100.5
Change - -14.79% 4.69% -10.56% -20.85% 26.39%
P/E -11.2x 19.6x 10.9x 10.6x 7.31x 51.6x
PBR 0.38x 0.42x 0.36x 0.39x 0.39x 0.43x
PEG - -0x 0.2x 1.55x 0.2x -0.6x
Capitalization / Revenue 0.23x 0.25x 0.22x 0.23x 0.23x 0.25x
EV / Revenue 0.63x 0.55x 0.58x 0.52x 0.42x 0.52x
EV / EBITDA 12.6x 9.06x 8.07x 7.29x 5.61x 10.4x
EV / EBIT 39.6x 20x 14x 11.7x 8.52x 21.6x
EV / FCF 12.2x 4.27x -16.9x 5.02x 4x -7.93x
FCF Yield 8.22% 23.4% -5.9% 19.9% 25% -12.6%
Dividend per Share 2 0.005 0.0125 0.015 0.015 0.015 0.01
Rate of return 2.63% 6.1% 8.43% 8.06% 8.11% 5%
EPS 2 -0.017 0.0105 0.0164 0.0175 0.0253 0.003879
Distribution rate -29.5% 119% 91.6% 85.8% 59.3% 258%
Net sales 1 199.6 193.9 194.4 193.4 189.7 192.6
EBITDA 1 9.988 11.84 13.92 13.78 14.19 9.656
EBIT 1 3.184 5.37 8.042 8.561 9.334 4.652
Net income 1 -4.013 2.484 3.886 4.151 6.007 0.921
Net Debt 1 80.94 58.76 70.09 56.33 35.62 53.05
Reference price 2 0.1900 0.2050 0.1780 0.1860 0.1850 0.2000
Nbr of stocks (in thousands) 236,786 236,786 237,386 237,386 237,386 237,386
Announcement Date 9/10/20 A 9/9/21 A 8/4/22 A 8/7/23 A 8/7/24 A 8/6/25 A
1SGD in Million2SGD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 34.88M
13.98x1.2x5.23x3.99% 7.99B
6.62x0.56x3.36x3.86% 6.34B
23.99x1.64x11.63x0.17% 5.78B
25.45x3.19x14.58x0.91% 4.02B
22.29x1.23x7.99x3.59% 3.12B
16.19x0.92x7.14x1.48% 2.78B
14.72x0.97x7.39x2.64% 2.42B
9.31x - - 5.17% 2.16B
10.25x - - - 1.51B
Average 15.87x 1.39x 8.19x 2.73% 3.62B
Weighted average by Cap. 16.07x 1.36x 7.75x 2.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. S29 Stock
  4. Valuation Stamford Tyres Corporation Limited