XSESC52
Market cap2.33bUSD
Dec 20, Last price
1.46SGD
1D
1.39%
1Q
-2.67%
Jan 2017
-40.89%
Name
Comfortdelgro Corporation Ltd
Chart & Performance
Profile
ComfortDelGro Corporation Limited, an investment holding company, provides public transport services in Singapore. It operates through seven segments: Public Transport Services, Taxi, Automotive Engineering Services, Inspection and Testing Services, Driving Centre, Car Rental and Leasing, and Bus Station. The company offers bus and rail services to commuters; taxi and coach rental, and related advertisement services; non-emergency transport services to patients; vehicular maintenance and repair services; assembly of bus bodies; crash repair services; and engineering services, as well as sells diesel and petrol. It is also involved in the provision of motor vehicle inspection, non-vehicle testing, inspection, and consultancy services; construction of specialized vehicles; operation of taxi bureau, scheduled services, and driving schools; electric vehicle charging infrastructure activities; and renting and leasing of cars. In addition, the company offers public taxi and charter bus, management of taxi booking, building inspection, technology, and terminal services; and operates workshops for repairing, servicing, and general maintenance of motor vehicles. Further, it provides insurance broking, risk management, claims management, and related services; medical escort services; charge card facilities; and accident and other repair and maintenance services. As of March 30, 2022, the company operated a fleet of 35,000 buses, taxis, and rental vehicles. It also operates in the United Kingdom, Ireland, Australia, China, New Zealand, and Malaysia. ComfortDelGro Corporation Limited was incorporated in 2003 and is headquartered in Singapore.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,880,300 2.63% | 3,780,800 6.85% | 3,538,300 9.59% | |||||||
Cost of revenue | 3,207,300 | 3,393,900 | 3,122,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 673,000 | 386,900 | 416,300 | |||||||
NOPBT Margin | 17.34% | 10.23% | 11.77% | |||||||
Operating Taxes | 55,000 | 54,200 | 44,900 | |||||||
Tax Rate | 8.17% | 14.01% | 10.79% | |||||||
NOPAT | 618,000 | 332,700 | 371,400 | |||||||
Net income | 180,500 4.27% | 173,100 40.73% | 123,000 32.69% | |||||||
Dividends | (154,200) | (137,800) | (76,500) | |||||||
Dividend yield | 5.09% | 5.17% | 2.52% | |||||||
Proceeds from repurchase of equity | (1,400) | (1,700) | 100 | |||||||
BB yield | 0.05% | 0.06% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 155,000 | 77,100 | 85,200 | |||||||
Long-term debt | 551,100 | 636,900 | 809,800 | |||||||
Deferred revenue | 5,000 | 9,300 | 15,300 | |||||||
Other long-term liabilities | 82,800 | 82,900 | 86,300 | |||||||
Net debt | (150,800) | (428,200) | (229,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 449,100 | 602,300 | 660,900 | |||||||
CAPEX | (367,500) | (304,600) | (230,100) | |||||||
Cash from investing activities | (330,500) | (251,000) | (203,800) | |||||||
Cash from financing activities | (224,100) | (274,700) | (287,200) | |||||||
FCF | 644,300 | 724,800 | 560,400 | |||||||
Balance | ||||||||||
Cash | 856,900 | 967,000 | 919,100 | |||||||
Long term investments | 175,200 | 204,900 | ||||||||
Excess cash | 662,885 | 953,160 | 947,085 | |||||||
Stockholders' equity | 3,015,900 | 3,098,200 | 3,224,700 | |||||||
Invested Capital | 2,971,115 | 2,575,940 | 2,844,415 | |||||||
ROIC | 22.28% | 12.28% | 11.56% | |||||||
ROCE | 17.93% | 10.54% | 10.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,165,900 | 2,166,700 | 2,167,300 | |||||||
Price | 1.40 13.82% | 1.23 -12.14% | 1.40 -16.17% | |||||||
Market cap | 3,032,260 13.78% | 2,665,041 -12.17% | 3,034,220 -16.14% | |||||||
EV | 3,297,660 | 2,795,741 | 3,235,020 | |||||||
EBITDA | 1,037,200 | 744,100 | 817,900 | |||||||
EV/EBITDA | 3.18 | 3.76 | 3.96 | |||||||
Interest | 22,900 | 13,300 | 11,300 | |||||||
Interest/NOPBT | 3.40% | 3.44% | 2.71% |