Company Valuation: Boustead Singapore Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2026 2027 2028 2029
Market Cap 1 472.6 393.9 458.4 938.8 938.8 - -
Change - -16.65% 16.36% - 0% - -
Enterprise Value (EV) 472.6 73.42 458.4 938.8 938.8 938.8 938.8
Change - -84.47% 524.36% - 0% 0% 0%
P/E 15.5x 8.74x 7.14x 0.04x 10.7x 10.5x 9.92x
PBR 1.09x 0.87x 0.91x - 1.09x 1.02x 0.95x
PEG - 0.2x 0.2x - -0.1x 6.31x 1.72x
Capitalization / Revenue 0.75x 0.7x 0.6x - 1.43x 1.43x 1.37x
EV / Revenue 0x 0x 0x - 1.43x 1.43x 1.37x
EV / EBITDA 0x 0x 0x - 9.29x 9.29x 8.77x
EV / EBIT 0x 0x 0x - 12.5x 12.8x 12x
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% - 2.96% 2.96% 2.96%
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 1.860 1.860 1.860
Nbr of stocks (in thousands) 482,247 477,473 477,473 504,724 504,724 - -
Announcement Date 26/05/22 26/05/23 27/05/24 25/05/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.67x - - - 735M
12.84x0.62x6.36x1.77% 7.13B
6.37x0.12x2.14x3.1% 6.57B
13.5x0.48x6.5x5.14% 4.5B
17.97x2.01x9.68x1.94% 4.06B
12.4x0.47x5.08x3.12% 1.53B
19.41x0.46x16.06x1.3% 974M
Average 13.31x 0.69x 7.64x 2.73% 3.64B
Weighted average by Cap. 12.27x 0.68x 6.11x 2.83%

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. F9D Stock
  4. Valuation Boustead Singapore Limited