XSES
ACV
Market cap1.05bUSD
Sep 11, Last price
0.71SGD
Name
Frasers Hospitality Trust
Chart & Performance
Profile
Frasers Hospitality Trust is a global hotel and serviced residence trust, which engages in property development and real estate investment. It operates as Trustee-Manager for Frasers Hospitality Business Trust. It operates through the Master Leases and Hotel Under Management Contract segments. The Master Leases segment includes the properties leased to tenants and master lessees. The Hotel Under Management Contract segment is managed by a hotel operator to run the hotel operations. The company was founded in 1998 and is headquartered in Singapore.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | |
Income | |||||||||
Revenues | 132,527 7.57% | 123,198 28.52% | |||||||
Cost of revenue | 50,643 | 33,035 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 81,884 | 90,163 | |||||||
NOPBT Margin | 61.79% | 73.19% | |||||||
Operating Taxes | 29,973 | 10,708 | |||||||
Tax Rate | 36.60% | 11.88% | |||||||
NOPAT | 51,911 | 79,455 | |||||||
Net income | 20,288 -77.92% | 91,903 57.59% | |||||||
Dividends | (43,696) | (42,312) | |||||||
Dividend yield | 4.83% | 4.35% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 269,873 | 149,050 | |||||||
Long-term debt | 478,273 | 558,391 | |||||||
Deferred revenue | 27,122 | 18,387 | |||||||
Other long-term liabilities | 1,938 | 1,619 | |||||||
Net debt | 653,775 | 580,439 | |||||||
Cash flow | |||||||||
Cash from operating activities | 76,919 | 71,406 | |||||||
CAPEX | (406) | (439) | |||||||
Cash from investing activities | (39,132) | 9,571 | |||||||
Cash from financing activities | (32,387) | (113,099) | |||||||
FCF | 32,786 | 65,054 | |||||||
Balance | |||||||||
Cash | 94,371 | 88,134 | |||||||
Long term investments | 38,868 | ||||||||
Excess cash | 87,745 | 120,842 | |||||||
Stockholders' equity | 1,514,115 | 1,539,879 | |||||||
Invested Capital | 1,952,482 | 1,882,070 | |||||||
ROIC | 2.71% | 4.25% | |||||||
ROCE | 3.89% | 4.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,926,074 | 1,926,074 | |||||||
Price | 0.47 -6.93% | 0.51 5.21% | |||||||
Market cap | 905,255 -6.93% | 972,667 5.21% | |||||||
EV | 1,559,030 | 1,553,106 | |||||||
EBITDA | 86,036 | 93,994 | |||||||
EV/EBITDA | 18.12 | 16.52 | |||||||
Interest | 25,915 | 20,885 | |||||||
Interest/NOPBT | 31.65% | 23.16% |