Company Valuation: OUE Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,059 1,186 1,059 1,012 857.2 893.8
Change - 11.96% -10.7% -4.41% -15.33% 4.27%
Enterprise Value (EV) 1 3,982 3,463 3,689 3,735 3,405 3,651
Change - -13.04% 6.52% 1.26% -8.83% 7.2%
P/E -3.14x 14.8x 5.69x 12.5x -2.84x -4.06x
PBR 0.28x 0.31x 0.29x 0.28x 0.24x 0.3x
PEG - -0x 0x -0.2x 0x 0.2x
Capitalization / Revenue 2x 3.94x 2.16x 1.62x 1.33x 1.45x
EV / Revenue 7.51x 11.5x 7.51x 5.99x 5.27x 5.92x
EV / EBITDA 22.8x 27.3x 16x 12.5x 11.5x 13.4x
EV / EBIT 31.3x 42.5x 19.8x 15.2x 14.3x 17x
EV / FCF -4.37x 2.53x 24.3x 31.7x 28.2x 41.6x
FCF Yield -22.9% 39.6% 4.11% 3.15% 3.54% 2.41%
Dividend per Share 2 0.01 0.02 0.025 0.02 0.02 0.02
Rate of return 0.83% 1.47% 2% 1.67% 1.96% 1.68%
EPS 2 -0.3818 0.0921 0.2198 0.0957 -0.3586 -0.2928
Distribution rate -2.62% 21.7% 11.4% 20.9% -5.58% -6.83%
Net sales 1 530.5 300.8 491.1 623.1 646.5 617
EBITDA 1 174.8 127 231.1 298.7 295.5 272.8
EBIT 1 127.4 81.55 186 246.2 238.6 214.6
Net income 1 -343.4 80.94 192 82.74 -285.1 -219.2
Net Debt 1 2,923 2,277 2,630 2,723 2,548 2,757
Reference price 2 1.2000 1.3600 1.2500 1.2000 1.0200 1.1900
Nbr of stocks (in thousands) 882,763 872,031 847,257 843,680 840,380 751,089
Announcement Date 07/04/21 05/04/22 02/04/23 03/04/24 01/04/25 02/04/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 543M
62.18x - - - 66.41B
14x4.54x12.22x3.62% 39.85B
5.74x0.78x1.6x8.58% 28.06B
8.28x1.46x8.04x4.27% 27.68B
17.51x3.91x15.72x1.4% 27.05B
13.43x3.04x14.56x2.6% 24.8B
9.36x3.54x7.84x-.--% 22.08B
8.3x0.92x3.35x2.69% 21.22B
10.35x2.03x8.38x4.06% 20.81B
Average 16.57x 2.53x 8.96x 3.4% 27.85B
Weighted average by Cap. 23.32x 2.67x 9.26x 3.53%

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. LJ3 Stock
  4. Valuation OUE Limited