|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1,360 SGD | 0,00% |
|
-1,45% | +16,24% |
| 06/11 | SUNTEC REAL ESTATE INVESTMENT TRUST : Maybank herziet advies naar Kopen | ZM |
| 03/11 | SUNTEC REAL ESTATE INVESTMENT TRUST : Phillip Securities geeft koopadvies | ZM |
Voorlopige winst- en verliesrekening: Suntec Real Estate Investment Trust
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 315,4 | 358,1 | 427,3 | 462,7 | 463,6 | 468,8 | 479,9 | 491,1 |
| Variatie | - | 13,53% | 19,33% | 8,3% | 0,18% | 1,13% | 2,37% | 2,33% |
| EBITDA 1 | 201,2 | 294,2 | 402,3 | 293,3 | 243,4 | 342,2 | 352,1 | 362,3 |
| Variatie | - | 46,27% | 36,71% | -27,08% | -17,02% | 40,59% | 2,88% | 2,89% |
| Bedrijfsresultaat (EBIT) 1 | 144 | 190,6 | 256,7 | 248,4 | 242,8 | 248,6 | 256,3 | 265 |
| Variatie | - | 32,33% | 34,72% | -3,23% | -2,26% | 2,4% | 3,1% | 3,37% |
| Betaalde rente 1 | -92,84 | -94,38 | -112,2 | -153,6 | -158 | -152,4 | -144,6 | -140,7 |
| Resultaat voor belastingen (EBT) 1 | -115,3 | 515,5 | 513,9 | 204,3 | 137,8 | 188,5 | 209,8 | 231,6 |
| Variatie | - | 547,06% | -0,32% | -60,24% | -32,56% | 36,83% | 11,29% | 10,39% |
| Nettowinst (verlies) 1 | -71,36 | 476,4 | 476,8 | 185,4 | 126,8 | 164,7 | 182,3 | 196,7 |
| Variatie | - | 767,62% | 0,08% | -61,12% | -31,61% | 29,9% | 10,71% | 7,91% |
| Datum van publicatie | 25/01/21 | 25/01/22 | 19/01/23 | 23/01/24 | 23/01/25 | - | - | - |
1SGD in Miljoen
Geschatte gegevens
Balansprognose: Suntec Real Estate Investment Trust
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 4.599 | 4.651 | 4.574 | 4.042 | 3.982 | 3.969 | 3.936 | 3.933 |
| Variatie | - | 1,13% | -1,66% | -11,63% | -1,48% | -0,32% | -0,83% | -0,08% |
| Datum van publicatie | 25/01/21 | 25/01/22 | 19/01/23 | 23/01/24 | 23/01/25 | - | - | - |
1SGD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Suntec Real Estate Investment Trust
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 10,36 | 8,307 | 14,09 | 11,31 | 12,59 | 10,75 | 11,14 | 11,27 |
| Variatie | - | -19,84% | 69,63% | -19,75% | 11,35% | -14,59% | 3,62% | 1,15% |
| Vrije kasstroom (FCF) 1 | 201,7 | 235,4 | 258,9 | 240,7 | 242 | 355,9 | 369,3 | 374,9 |
| Variatie | - | 16,71% | 9,96% | -7,02% | 0,53% | 47,09% | 3,75% | 1,52% |
| Datum van publicatie | 25/01/21 | 25/01/22 | 19/01/23 | 23/01/24 | 23/01/25 | - | - | - |
1SGD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Suntec Real Estate Investment Trust
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 63,78% | 82,18% | 94,15% | 63,39% | 52,51% | 73% | 73,36% | 73,76% |
| EBIT-marge (%) | 45,66% | 53,22% | 60,08% | 53,69% | 52,38% | 53,04% | 53,41% | 53,96% |
| EBT-marge (%) | -36,56% | 143,98% | 120,27% | 44,15% | 29,72% | 40,21% | 43,72% | 47,16% |
| Nettomarge (%) | -22,63% | 133,06% | 111,6% | 40,06% | 27,35% | 35,13% | 37,99% | 40,06% |
| FCF-marge (%) | 63,96% | 65,75% | 60,59% | 52,02% | 52,2% | 75,92% | 76,94% | 76,33% |
| Vrije kasstroom/nettoresultaat (%) | -282,66% | 49,41% | 54,29% | 129,84% | 190,87% | 216,13% | 202,53% | 190,53% |
Winstgevendheid | ||||||||
| ROA | 1,35% | 4,16% | 4,08% | 1,62% | 1,4% | 1,77% | 2% | 2,05% |
| ROE | 2,39% | 7,67% | 7,41% | 2,87% | 2,55% | 2,56% | 3,05% | 3,35% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 22,86x | 15,81x | 11,37x | 13,78x | 16,36x | 11,6x | 11,18x | 10,86x |
| Schuld/vrije kasstroom | 22,8x | 19,75x | 17,67x | 16,79x | 16,45x | 11,15x | 10,66x | 10,49x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 3,29% | 2,32% | 3,3% | 2,44% | 2,72% | 2,29% | 2,32% | 2,3% |
| CAPEX / EBITDA (%) | 5,15% | 2,82% | 3,5% | 3,85% | 5,17% | 3,14% | 3,17% | 3,11% |
| CAPEX / FCF (%) | 5,14% | 3,53% | 5,44% | 4,7% | 5,2% | 3,02% | 3,02% | 3,01% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 0,075 | 0,0843 | 0,0947 | 0,0868 | 0,0869 | 0,0921 | 0,0948 | 0,0994 |
| Variatie | - | 12,45% | 12,28% | -8,34% | 0,12% | 5,95% | 2,95% | 4,84% |
| Dividend per aandeel 1 | 0,074 | 0,0867 | 0,0888 | 0,0714 | 0,0619 | 0,0655 | 0,0691 | 0,0737 |
| Variatie | - | 17,08% | 2,52% | -19,69% | -13,22% | 5,78% | 5,51% | 6,61% |
| Nettoactief per aandeel 1 | 2,139 | 2,243 | 2,248 | 2,228 | 2,046 | 2,024 | 2,047 | 2,06 |
| Variatie | - | 4,88% | 0,2% | -0,87% | -8,18% | -1,08% | 1,16% | 0,63% |
| WPA 1 | -0,0258 | 0,1614 | 0,1606 | 0,059 | 0,0385 | 0,0566 | 0,0615 | 0,0649 |
| Variatie | - | 725,42% | -0,53% | -63,24% | -34,75% | 46,84% | 8,68% | 5,56% |
| Aantal aandelen (in duizend) | 2.825.294 | 2.852.999 | 2.875.948 | 2.897.274 | 2.921.418 | 2.945.448 | 2.945.448 | 2.945.448 |
| Datum van publicatie | 25/01/21 | 25/01/22 | 19/01/23 | 23/01/24 | 23/01/25 | - | - | - |
1SGD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 24x | 22,1x |
| PBR-ratio | 0,67x | 0,66x |
| EV/omzet | 17x | 16,5x |
| Dividendrendement | 4,82% | 5,08% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
BB
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
14
Laatste slotkoers
1,360SGD
Gemiddelde koersdoel
1,373SGD
Spread / Gemiddelde doel
+0,95%
Winst van het jaar - Afwijkingspercentage
- Beurs
- Aandelen
- Koers T82U
- Financiën Suntec Real Estate Investment Trust
Kies jouw editie
Alle financiële informatie op nationaal niveau
