Stock B61 BUKIT SEMBAWANG ESTATES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bukit Sembawang Estates Limited

Equities

B61

SG1T88932077

Real Estate Development & Operations

Market Closed - Singapore S.E.
Other stock markets
 05:04:54 2024-05-03 am EDT 		5-day change 1st Jan Change
3.37 SGD +0.30% Intraday chart for Bukit Sembawang Estates Limited +1.51% -4.53%
Apr. 01 Bukit Sembawang Estates Limited Announces Retirement of Mcdonald Low Hoong Chiong as Head of Project CI
Apr. 01 Bukit Sembawang Estates Limited Appoints Yvonne Yan Yim Fong as Head of Project CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,582 1,463 989 1,248 1,297 1,062
Enterprise Value (EV) 1 1,436 1,772 1,027 856.9 897.9 792.6
P/E ratio 28.6 x 14.4 x 13 x 6.59 x 15.6 x 30.9 x
Yield 0.65% 0.71% 1.05% 0.83% 0.8% 0.98%
Capitalization / Revenue 16.1 x 4.09 x 2.68 x 2.15 x 4.5 x 5.39 x
EV / Revenue 14.6 x 4.95 x 2.78 x 1.47 x 3.12 x 4.02 x
EV / EBITDA 22.8 x 12.4 x 6.33 x 3.62 x 9.85 x 24.9 x
EV / FCF 17.7 x -3.73 x 3.16 x 2.07 x 10.4 x -7.76 x
FCF Yield 5.65% -26.8% 31.7% 48.4% 9.59% -12.9%
Price to Book 1.27 x 1.12 x 0.75 x 0.84 x 0.88 x 0.72 x
Nbr of stocks (in thousands) 258,911 258,911 258,911 258,911 258,911 258,911
Reference price 2 6.110 5.650 3.820 4.820 5.010 4.100
Announcement Date 7/10/18 7/3/19 7/1/20 7/5/21 7/5/22 7/5/23
1SGD in Million2SGD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 98.14 357.9 369.7 581 288.2 197.1
EBITDA 1 62.91 142.9 162.3 236.7 91.19 31.85
EBIT 1 62.65 142.5 156.6 230.8 85.23 26.61
Operating Margin 63.84% 39.83% 42.34% 39.73% 29.57% 13.5%
Earnings before Tax (EBT) 1 65.49 128.5 102.3 227.4 95.34 37.48
Net income 1 55.31 101.3 76.08 189.4 82.92 34.4
Net margin 56.36% 28.31% 20.58% 32.61% 28.77% 17.45%
EPS 2 0.2136 0.3912 0.2938 0.7317 0.3203 0.1329
Free Cash Flow 1 81.14 -475.1 325.2 414.5 86.14 -102.2
FCF margin 82.68% -132.77% 87.96% 71.35% 29.89% -51.84%
FCF Conversion (EBITDA) 128.97% - 200.35% 175.09% 94.46% -
FCF Conversion (Net income) 146.7% - 427.45% 218.82% 103.88% -
Dividend per Share 2 0.0400 0.0400 0.0400 0.0400 0.0400 0.0400
Announcement Date 7/10/18 7/3/19 7/1/20 7/5/21 7/5/22 7/5/23
1SGD in Million2SGD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - 310 37.7 - - -
Net Cash position 1 146 - - 391 399 269
Leverage (Debt/EBITDA) - 2.167 x 0.232 x - - -
Free Cash Flow 1 81.1 -475 325 415 86.1 -102
ROE (net income / shareholders' equity) 4.38% 7.93% 5.79% 13.5% 5.59% 2.33%
ROA (Net income/ Total Assets) 2.86% 5.72% 5.41% 7.61% 2.94% 1.02%
Assets 1 1,936 1,770 1,407 2,488 2,821 3,363
Book Value Per Share 2 4.820 5.040 5.110 5.730 5.720 5.700
Cash Flow per Share 2 0.5600 0.2800 1.160 2.820 2.050 1.140
Capex 1 1.11 26 1.14 0.61 0.27 0.46
Capex / Sales 1.13% 7.26% 0.31% 0.1% 0.09% 0.23%
Announcement Date 7/10/18 7/3/19 7/1/20 7/5/21 7/5/22 7/5/23
1SGD in Million2SGD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
BUKIT SEMBAWANG ESTATES LIMITED Stock Bukit Sembawang Estates Limited
-4.53% 641M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.49B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.43B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.14B
DLF LIMITED Stock DLF Limited
+20.90% 26.59B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 23.87B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.03B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 19.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.66B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.27B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. B61 Stock
  4. Financials Bukit Sembawang Estates Limited