Valuation China Aviation Oil (Singapore) Corporation Ltd

Stocks

Market Closed - Singapore S.E. 13:04:26 30/10/2026 +04			5-day change	1st Jan Change
1.220 ^SGD	-1.61%		-3.17%	-26.51%

08-19	OCBC Adjusts China Aviation Oil (Singapore)'s Price Target to SG$1.95 from SG$2.48, Keeps at Buy	MT
08-13	China Aviation Oil Corporation Ltd Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	599.8	570.9	570.2	576.7	1,110	821.3	-	-
Change	-	-4.8%	-0.13%	1.14%	92.5%	-26.02%	-	-
Enterprise Value (EV) ¹	198.9	570.9	570.2	576.7	423.1	109.9	25.88	-35.72
Change	-	187.03%	-0.13%	1.14%	-26.63%	-74.03%	-76.45%	-238.02%
P/E	14.9x	17x	9.69x	7.36x	10x	8.86x	7.55x	6.56x
PBR	0.67x	0.63x	0.6x	0.58x	1.03x	0.76x	0.72x	0.62x
PEG	-	-1x	0.1x	0.2x	0.2x	-0.5x	0.4x	0.4x
Capitalization / Revenue	0.03x	0.03x	0.04x	0.04x	0.07x	0.05x	0.05x	0.05x
EV / Revenue	0.01x	0.03x	0.04x	0.04x	0.03x	0.01x	0x	-0x
EV / EBITDA	8.47x	19.1x	21.8x	17.9x	7.83x	2.07x	0.34x	-0.54x
EV / EBIT	8.81x	28.6x	32.3x	24.7x	8.52x	2.57x	0.38x	-0.58x
EV / FCF	-	-5.04x	7.06x	4.79x	1.99x	-0.81x	0.27x	-0.4x
FCF Yield	-	-19.8%	14.2%	20.9%	50.4%	-123%	374%	-253%
Dividend per Share ²	0.014	0.0119	0.0201	0.0276	0.0392	0.0287	0.0333	0.043
Rate of return	2.01%	1.79%	3.04%	4.12%	3.04%	3%	3.49%	4.5%
EPS ²	0.0469	0.039	0.0684	0.0911	0.1285	0.1078	0.1265	0.1455
Distribution rate	29.9%	30.5%	29.4%	30.3%	30.5%	26.6%	26.3%	29.6%
Net sales ¹	17,637	16,464	14,430	15,519	16,440	16,782	16,475	16,366
EBITDA ¹	23.48	29.82	26.2	32.24	54.02	52.97	77.2	66.74
EBIT ¹	22.57	19.95	17.63	23.36	49.68	42.68	68.58	61.37
Net income ¹	40.35	33.53	58.86	78.36	110.5	98.08	114.6	126.8
Net Debt ¹	-400.8	-	-	-	-687	-711.4	-795.4	-857
Reference price ²	0.6972	0.6638	0.6629	0.6705	1.2906	0.9548	0.9548	0.9548
Nbr of stocks (in thousands)	860,184	860,184	860,184	860,184	860,184	860,184	-	-
Announcement Date	25/02/22	28/02/23	29/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA AVIATION OIL (SINGAPORE) CORPORATION LTD	8.86x	0.01x	2.07x	3%	821M
AENA S.M.E., S.A.	17.39x	6.68x	11.37x	4.49%	45.36B
AIRPORTS OF THAILAND	43.63x	12.66x	22.39x	1.38%	25.27B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.68x	1.27x	9.58x	2.05%	15.43B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	20.8x	6.76x	12.82x	2.34%	13.74B
AÉROPORTS DE PARIS	18.49x	2.92x	8.63x	3.54%	12.47B
GMR AIRPORTS LIMITED	191.79x	8.32x	19.84x	-.--%	9.67B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	23x	3.05x	7x	2.22%	9.02B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.32x	16.5x	23.28x	1.63%	8.08B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	13.32x	4.2x	7.73x	6.36%	7.53B
Average	40.53x	6.24x	12.47x	2.7%	14.74B
Weighted average by Cap.	35.91x	7.09x	13.68x	2.92%