Company Valuation: DBS Group Holdings Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,882 87,297 86,169 124,148 159,925 178,315 - -
Change - 4.07% -1.29% 44.08% 28.82% 11.5% - -
Enterprise Value (EV) 83,882 87,297 86,169 124,148 159,925 178,315 178,315 178,315
Change - 4.07% -1.29% 44.08% 28.82% 11.5% 0% 0%
P/E ratio 12.5x 10.8x 8.63x 11.1x 14.8x 15.9x 15x 13.9x
PBR 1.52x 1.6x 1.44x 1.87x 2.32x 2.54x 2.48x 2.38x
PEG - 0.5x 0.4x 0.9x -4.86x 4.81x 2.45x 1.77x
Capitalization / Revenue 5.87x 5.22x 4.27x 5.57x 6.98x 7.58x 7.2x 6.78x
EV / Revenue 0x 0x 0x 0x 0x 7.58x 7.2x 6.78x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12.9x 12.2x 11.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.091 1.364 1.745 2.22 2.46 3.286 3.502 3.264
Rate of return 3.67% 4.42% 5.75% 5.08% 4.36% 5.24% 5.58% 5.2%
EPS 2 2.373 2.864 3.518 3.94 3.82 3.946 4.188 4.518
Distribution rate 46% 47.6% 49.6% 56.3% 64.4% 83.3% 83.6% 72.2%
Net sales 1 14,297 16,709 20,180 22,297 22,900 23,514 24,753 26,282
EBITDA - - - - - - - -
EBIT 1 7,828 9,412 12,124 13,402 13,651 13,818 14,566 15,652
Net income 1 6,805 8,193 10,062 11,289 10,933 11,169 11,798 12,687
Net Debt - - - - - - - -
Reference price 2 29.69 30.84 30.37 43.72 56.36 62.76 62.76 62.76
Nbr of stocks (in thousands) 2,825,176 2,830,992 2,837,056 2,839,624 2,837,558 2,841,222 - -
Announcement Date 13/02/22 13/02/23 07/02/24 09/02/25 08/02/26 - - -
1SGD in Million2SGD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.9x - - 5.24% 138B
13.94x - - 2.03% 834B
11.99x - - 2.2% 381B
5.81x - - 5.33% 375B
11.33x - - 4.57% 315B
5.75x - - 5.3% 301B
17.16x - - 2.48% 272B
6.11x - - 5.1% 273B
11.59x - - 2.32% 248B
16.19x - - 2.39% 223B
Average 11.58x 3.7% 335.91B
Weighted average by Cap. 11.51x 3.41%

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. D05 Stock
  4. Valuation DBS Group Holdings Ltd
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW