Market Closed -
Singapore S.E.
05:15:22 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
6.77
SGD
|
+0.59%
|
|
+1.35%
|
+3.20%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
6,803
|
23,696
|
35,453
|
36,954
|
26,484
|
24,136
|
-
|
-
|
Enterprise Value (EV)
1 |
15,148
|
30,250
|
37,386
|
35,965
|
26,484
|
28,561
|
30,385
|
32,458
|
P/E ratio
|
-32.1
x
|
-4.8
x
|
-34
x
|
16.3
x
|
10.4
x
|
8.96
x
|
15.3
x
|
14
x
|
Yield
|
1.39%
|
-
|
-
|
6.63%
|
-
|
4.59%
|
3.55%
|
3.58%
|
Capitalization / Revenue
|
0.43
x
|
6.21
x
|
4.66
x
|
2.08
x
|
1.39
x
|
1.26
x
|
1.24
x
|
1.18
x
|
EV / Revenue
|
0.95
x
|
7.93
x
|
4.91
x
|
2.02
x
|
1.39
x
|
1.49
x
|
1.56
x
|
1.59
x
|
EV / EBITDA
|
6.73
x
|
-81.6
x
|
28.7
x
|
7
x
|
4.69
x
|
6.06
x
|
7.45
x
|
7.72
x
|
EV / FCF
|
-6.39
x
|
-5.05
x
|
-5,192
x
|
4.78
x
|
-
|
27.4
x
|
98.1
x
|
58.4
x
|
FCF Yield
|
-15.7%
|
-19.8%
|
-0.02%
|
20.9%
|
-
|
3.64%
|
1.02%
|
1.71%
|
Price to Book
|
0.73
x
|
1.04
x
|
0.73
x
|
0.86
x
|
-
|
1.28
x
|
1.21
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
1,185,128
|
4,269,600
|
6,446,082
|
6,449,164
|
4,138,150
|
3,565,169
|
-
|
-
|
Reference price
2 |
5.740
|
5.550
|
5.500
|
5.730
|
6.400
|
6.770
|
6.770
|
6.770
|
Announcement Date
|
5/14/20
|
5/19/21
|
5/18/22
|
5/16/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
15,976
|
3,816
|
7,615
|
17,775
|
19,013
|
19,104
|
19,506
|
20,370
|
EBITDA
1 |
2,251
|
-370.8
|
1,301
|
5,137
|
5,648
|
4,712
|
4,081
|
4,204
|
EBIT
1 |
844.7
|
-2,512
|
-609.7
|
2,692
|
2,728
|
2,318
|
1,568
|
1,721
|
Operating Margin
|
5.29%
|
-65.84%
|
-8.01%
|
15.15%
|
14.35%
|
12.13%
|
8.04%
|
8.45%
|
Earnings before Tax (EBT)
1 |
-220.2
|
-4,957
|
-1,090
|
2,637
|
3,037
|
2,818
|
1,444
|
1,779
|
Net income
1 |
-212
|
-4,271
|
-962
|
2,157
|
2,675
|
2,368
|
1,382
|
1,441
|
Net margin
|
-1.33%
|
-111.92%
|
-12.63%
|
12.13%
|
14.07%
|
12.39%
|
7.08%
|
7.07%
|
EPS
2 |
-0.1790
|
-1.156
|
-0.1620
|
0.3510
|
0.6140
|
0.7555
|
0.4419
|
0.4838
|
Free Cash Flow
1 |
-2,372
|
-5,988
|
-7.2
|
7,528
|
-
|
1,041
|
309.7
|
556
|
FCF margin
|
-14.84%
|
-156.92%
|
-0.09%
|
42.35%
|
-
|
5.45%
|
1.59%
|
2.73%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
146.54%
|
-
|
22.09%
|
7.59%
|
13.22%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
349.05%
|
-
|
43.97%
|
22.41%
|
38.6%
|
Dividend per Share
2 |
0.0800
|
-
|
-
|
0.3800
|
-
|
0.3106
|
0.2401
|
0.2426
|
Announcement Date
|
5/14/20
|
5/19/21
|
5/18/22
|
5/16/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
2,316
|
2,472
|
-
|
-
|
4,846
|
4,512
|
4,479
|
4,683
|
5,082
|
4,769
|
4,595
|
4,829
|
5,222
|
4,996
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
76
|
-66.7
|
-
|
-
|
755
|
703.1
|
754.5
|
799.3
|
609
|
565
|
348.6
|
573.7
|
636.5
|
588
|
-
|
Operating Margin
|
3.28%
|
-2.7%
|
-
|
-
|
15.58%
|
15.58%
|
16.84%
|
17.07%
|
11.98%
|
11.85%
|
7.59%
|
11.88%
|
12.19%
|
11.77%
|
-
|
Earnings before Tax (EBT)
1 |
-71.2
|
-
|
-
|
-
|
-
|
-
|
-
|
852
|
-
|
-
|
389.1
|
614.2
|
677
|
628.4
|
-
|
Net income
1 |
85
|
-210
|
-
|
-
|
628
|
601.9
|
734
|
707.1
|
659
|
575
|
321.7
|
508.6
|
560.7
|
520.4
|
-
|
Net margin
|
3.67%
|
-8.5%
|
-
|
-
|
12.96%
|
13.34%
|
16.39%
|
15.1%
|
12.97%
|
12.06%
|
7%
|
10.53%
|
10.74%
|
10.41%
|
-
|
EPS
2 |
0.0130
|
-0.0320
|
-
|
-
|
0.1010
|
0.1090
|
0.2470
|
0.2380
|
0.1560
|
0.1550
|
0.1086
|
0.1716
|
0.1892
|
0.1756
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.3800
|
-
|
0.1000
|
-
|
-
|
-
|
0.1000
|
-
|
0.1568
|
-
|
Announcement Date
|
2/24/22
|
5/18/22
|
8/16/22
|
11/16/22
|
2/21/23
|
5/16/23
|
7/27/23
|
11/7/23
|
2/20/24
|
5/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
8,345
|
6,554
|
1,932
|
-
|
-
|
4,425
|
6,249
|
8,322
|
Net Cash position
1 |
-
|
-
|
-
|
988
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.708
x
|
-17.68
x
|
1.485
x
|
-
|
-
|
0.939
x
|
1.531
x
|
1.979
x
|
Free Cash Flow
1 |
-2,372
|
-5,988
|
-7.2
|
7,528
|
-
|
1,041
|
310
|
556
|
ROE (net income / shareholders' equity)
|
-1.88%
|
-33.9%
|
-5.02%
|
10.2%
|
-
|
11.9%
|
8.66%
|
9.52%
|
ROA (Net income/ Total Assets)
|
-0.66%
|
-12%
|
-2.23%
|
4.41%
|
-
|
5.65%
|
3.22%
|
3.27%
|
Assets
1 |
32,107
|
35,647
|
43,125
|
48,886
|
-
|
41,905
|
42,963
|
44,098
|
Book Value Per Share
2 |
7.860
|
5.360
|
7.550
|
6.680
|
-
|
5.310
|
5.590
|
5.620
|
Cash Flow per Share
2 |
2.310
|
-0.8900
|
0.5100
|
1.470
|
-
|
1.630
|
1.370
|
1.700
|
Capex
1 |
5,104
|
2,696
|
3,049
|
1,602
|
-
|
3,009
|
3,876
|
3,554
|
Capex / Sales
|
31.94%
|
70.64%
|
40.04%
|
9.01%
|
-
|
15.75%
|
19.87%
|
17.45%
|
Announcement Date
|
5/14/20
|
5/19/21
|
5/18/22
|
5/16/23
|
5/15/24
|
-
|
-
|
-
|
Last Close Price
6.77
SGD Average target price
6.875
SGD Spread / Average Target +1.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.20% | 17.85B | | +26.82% | 32.92B | | -8.41% | 21.53B | | +41.18% | 19.37B | | +28.49% | 17.43B | | -15.79% | 14.64B | | +32.44% | 12.97B | | -3.63% | 12.84B | | +1.80% | 10.79B | | +10.58% | 10.73B |
Other Airlines
|