Broker: UOB Kay Hian
Date of Report: 14 July 2025
PropNex Poised for Stellar Growth: Singapore’s Real Estate Leader Set to Outperform in 2025
PropNex: Dominant Market Player with Strong Upside
PropNex Ltd (PROP SP), Singapore’s largest real estate agency, commands a dominant market share in both the residential primary private and HDB resale segments. The company’s share price recently hit S\$1.21, with a target price revised up to S\$1.35, representing an upside potential of 11.6%. PropNex’s robust fundamentals, asset-light model, and resilient demand for Singapore property position it as a top pick among real estate equities.
Key Company Data
- GICS Sector: Real Estate
- Bloomberg Ticker: PROP SP
- Shares Issued: 740 million
- Market Capitalisation: S\$895.4 million (US\$699.2 million)
- 3-month Average Daily Turnover: US\$0.5 million
- 52-week High/Low: S\$1.21 / S\$0.755
- Major Shareholders:
– P&N Holdings (55.6%)
– Fong Kelvin (8.9%)
– Ismail Mohamed (9.3%)
- FY25 NAV/Share: S\$0.18
- FY25 Net Cash/Share: S\$0.16
Share Performance Highlights
- 1-month: +13.1%
- 3-month: +14.2%
- 6-month: +22.2%
- 1-year: +45.8%
- YTD: +28.0%
Bullish 2025 Outlook: Management’s Positive Tone
PropNex’s CEO, Ismail Gafoor, has delivered a bullish outlook for both near- and long-term prospects. With a network of approximately 13,600 agents, PropNex offers investors direct exposure to the stability and growth of Singapore’s public and private residential property markets. The company foresees strong transaction volumes ahead, underpinned by:
- Resilient private resale and new launch volumes
- Robust demand despite revised Seller’s Stamp Duty (SSD) rates
- A surge in project launches expected in 2025
Additionally, the Monetary Authority of Singapore’s S\$5 billion capital injection via its Equity Market Development Programme could serve as a tailwind in August-September 2025.
Transaction Volumes Surge: Private Resale and New Launch Sales
In the private resale market, over 2,900 homes were sold in Q2 2025, adding to 3,565 sold in Q1 2025. This pace suggests the market is on track to match or even outpace the 14,053 homes sold in 2024. New launch sales look even stronger, with nearly 5,430 units launched to date and another 7,670 units expected for the rest of 2025, bringing the total to nearly 13,100 units. PropNex estimates 8,000–9,000 new launch units will be sold in 2025, representing a 24–39% year-on-year increase.
SSD Revision: Minimal Impact on Market Dynamics
PropNex remains confident that the recent SSD changes are simply a calibration of the sub-sale market, not a disruptor of price or transaction volume stability. The new SSD rates mirror those previously in effect from January 2011 to March 2017, when sales remained strong, only tapering after the Total Debt Servicing Ratio was introduced in June 2013.
Revision to Seller’s Stamp Duty (SSD) from 4 July 2025
Holding Period |
Old Rate |
New Rate |
Up to 1 year |
12% |
16% |
>1 year, up to 2 years |
8% |
12% |
>2 years, up to 3 years |
4% |
8% |
>3 years |
No SSD |
NA |
>3 years, up to 4 years |
NA |
4% |
>4 years |
NA |
No SSD |
Financial Performance: Strong Growth Expected in 1H25
Despite a 2024 net profit of S\$40.9 million (down 14% year-on-year) that missed expectations, PropNex is forecasted to deliver a stellar 1H25:
- 1H25 Revenue: S\$501 million (+45% YoY, +15% HoH)
- 1H25 Net Profit: S\$27 million (+42% YoY, +23% HoH)
These figures underscore PropNex’s ability to capitalize on strong transaction activity in the Singapore property market.
Key Financials
Year to 31 Dec (S\$ million) |
2023 |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
838 |
783 |
844 |
886 |
928 |
EBITDA |
52 |
46 |
66 |
71 |
72 |
Operating Profit |
48 |
43 |
63 |
68 |
69 |
Net Profit (Rep./Act.) |
48 |
41 |
53 |
56 |
58 |
EPS (S\$ cent) |
6.5 |
5.5 |
7.2 |
7.6 |
7.8 |
PE (x) |
18.7 |
21.9 |
16.8 |
15.9 |
15.4 |
P/B (x) |
7.2 |
7.3 |
6.7 |
6.2 |
5.7 |
Dividend Yield (%) |
5.0 |
6.4 |
5.0 |
5.8 |
5.8 |
Net Margin (%) |
5.7 |
5.2 |
6.3 |
6.4 |
6.3 |
Net Debt/(Cash) to Equity (%) |
(106.6) |
(90.6) |
(86.1) |
(94.3) |
(100.7) |
ROE (%) |
38.1 |
32.9 |
41.4 |
40.3 |
38.4 |
Project Pipeline and Market Impact
PropNex projects a sharp increase in new launches for 2025:
- 32 new projects, totalling 13,099 units — more than double the units launched in 2024
- Uncompleted, unsold new home inventory at end-2024: 19,405 units
- Robust take-up rates expected, supported by a lower interest rate environment
Balance Sheet Strength: Net Cash Position
After distributing nearly S\$27 million as 2023 final dividends in 1H24, PropNex maintains a healthy net cash position:
- Net Cash (end-2024): S\$112 million
- Net Cash (end-2023): S\$133 million
- This cash buffer represents around 15% of the company’s market capitalisation
2025 Property Market Projections
PropNex’s 2025 Segment Forecasts
Segment |
Forecast for 2025 |
View |
Private residential prices |
+3% to +4% |
Sentiment stabilised due to lower SORA |
HDB resale prices |
+4% to +5% |
Sustained demand from unsuccessful BTO applicants and budget-conscious families |
Private resale volume |
14,000–15,000 units |
Flat to +7% YoY growth |
HDB resale volume |
27,000–28,000 units |
3–7% YoY decline |
Private new sale volume |
8,000–9,000 units |
24–39% YoY growth |
Valuation and Recommendation
UOB Kay Hian maintains its BUY rating for PropNex, with a revised target price of S\$1.35 based on a forward PE multiple of 17.6x, which is 1.5 standard deviations above the company’s post-2021 average. This premium is justified by:
- PropNex’s asset-light, high free cash flow business model
- Forecasted over 40% ROE in 2025–2027
- Estimated 7.8% free cash flow yield in 2026
Potential upside catalysts include continued strong new launch sell-through, higher-than-expected property price increments, robust 1H25 results, and potential special dividends.
Key Risks to Monitor
- Slower housing demand due to new cooling measures
- Rising interest rates impacting affordability
- Increased competition from peers or disruptive digital platforms
Market Share and Million-Dollar HDB Resale Trends
PropNex continues to strengthen its market share in new launches, with the following year-to-date figures by project:
- The Orie: 42%
- Elta: 53%
- Parktown Residence: 47%
- Lentor Central: 57%
- Aurelle: 47%
- One Marina Gardens: 52%
- Bloomsbury: 72%
The number of million-dollar HDB resale flats has also risen sharply, from just 41 in 2017 to 1,035 in 2024, underlining continued demand for premium public housing.
Profit & Loss, Balance Sheet, and Cash Flow Highlights
Profit & Loss Summary (S\$ million)
Year to 31 Dec |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
783 |
844 |
886 |
928 |
EBITDA |
46 |
66 |
71 |
72 |
Net Profit (Adj.) |
41 |
53 |
56 |
58 |
Balance Sheet Summary (S\$ million)
Year to 31 Dec |
2024 |
2025F |
2026F |
2027F |
Cash/ST Investment |
112 |
115 |
137 |
158 |
Shareholders’ Equity |
123 |
134 |
145 |
157 |
Cash Flow Summary (S\$ million)
Year to 31 Dec |
2024 |
2025F |
2026F |
2027F |
Operating Cash Flow |
38 |
67 |
70 |
73 |
Net Cash Inflow/(Outflow) |
(22) |
4 |
22 |
21 |
Ending Cash & Cash Equivalent |
112 |
115 |
137 |
158 |
Conclusion: PropNex Positioned for Continued Outperformance
With a strong balance sheet, dominant market share, accelerating new launches, and resilient demand across both private and public housing segments, PropNex is positioned for robust earnings growth through 2025 and beyond. The company’s asset-light model, significant free cash flow, and attractive dividend yield further enhance its investment appeal. Investors seeking exposure to Singapore’s property sector would do well to keep PropNex firmly on their radar.