XSESOYY
Market cap507mUSD
Dec 20, Last price
0.93SGD
1D
0.00%
1Q
16.98%
IPO
29.17%
Name
PropNex Ltd
Chart & Performance
P/E
14.40
P/S
0.82
EPS
0.06
Div Yield, %
6.99%
Shrs. gr., 5y
1.76%
Rev. gr., 5y
14.20%
Revenues
838m
-18.57%
Net income
48m
-23.34%
CFO
62m
+20.86%
Dividend
Aug 27, 20240.0225 SGD/sh
Earnings
Apr 23, 2025
Profile
PropNex Limited provides real estate services in Singapore and internationally. It operates through, Agency Services, Project Marketing Services, Administrative Support Services, and Training Services segments. The Agency Services segment engages in the sale and lease of public and private residential and commercial/industrial properties, including housing and development board flats and executive condominiums, private condominiums, landed properties, retail shops, offices, and factories. The Project Marketing Services is involved in the sale of new private residential development projects for third-party property developers. The Administrative Support Services provides space and other ancillary services. The Training Services segment offers real estate related courses and training programs to salespersons. The company was incorporated in 1996 and is headquartered in Singapore. PropNex Limited is a subsidiary of Uob Kay Hian Pte Ltd.
Valuation
Title SGD in thousands, except ratios and share amounts | 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 | |
| Income | |||||||||
Revenues | 838,100 -18.57% | 1,029,193 7.49% | 957,492 85.69% | ||||||
Cost of revenue | 781,625 | 927,714 | 857,421 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 56,475 | 101,478 | 100,071 | ||||||
NOPBT Margin | 6.74% | 9.86% | 10.45% | ||||||
Operating Taxes | 9,872 | 13,713 | 13,544 | ||||||
Tax Rate | 17.48% | 13.51% | 13.53% | ||||||
NOPAT | 46,603 | 87,765 | 86,526 | ||||||
Net income | 47,807 -23.34% | 62,360 3.88% | 60,028 106.36% | ||||||
Dividends | (48,100) | (46,250) | (35,150) | ||||||
Dividend yield | 6.99% | 8.17% | 2.81% | ||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 2,042 | 2,257 | 1,598 | ||||||
Long-term debt | 3,890 | 7,771 | 4,218 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (132,782) | (128,770) | (140,192) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 62,136 | 51,413 | 83,079 | ||||||
CAPEX | (722) | (369) | (537) | ||||||
Cash from investing activities | (15,522) | (4,365) | (565) | ||||||
Cash from financing activities | (52,088) | (53,803) | (42,670) | ||||||
FCF | 114,027 | 86,294 | 87,356 | ||||||
| Balance | |||||||||
Cash | 138,352 | 144,126 | 145,646 | ||||||
Long term investments | 362 | (5,328) | 362 | ||||||
Excess cash | 96,809 | 87,339 | 98,133 | ||||||
Stockholders' equity | 142,663 | 144,155 | 130,240 | ||||||
Invested Capital | 32,383 | 11,258 | (14,099) | ||||||
ROIC | 213.57% | ||||||||
ROCE | 43.65% | 102.74% | 118.83% | ||||||
| EV | |||||||||
Common stock shares outstanding | 740,000 | 740,000 | 740,000 | ||||||
Price | 0.93 21.57% | 0.77 -54.73% | 1.69 116.67% | ||||||
Market cap | 688,200 21.57% | 566,100 -54.73% | 1,250,600 116.67% | ||||||
EV | 573,543 | 438,274 | 1,113,551 | ||||||
EBITDA | 59,966 | 105,088 | 103,619 | ||||||
EV/EBITDA | 9.56 | 4.17 | 10.75 | ||||||
Interest | 36 | 32 | 42 | ||||||
Interest/NOPBT | 0.06% | 0.03% | 0.04% | ||||||