XSESCY6U
Market cap1.05bUSD
Dec 20, Last price
1.06SGD
1D
-0.93%
1Q
-7.83%
Jan 2017
4.95%
IPO
-25.87%
Name
Ascendas India Trust
Chart & Performance
Profile
Ascendas India Trust (a-iTrust) was listed on the Singapore Exchange Securities Trading Limited (SGX-ST) in August 2007 as the first Indian property trust in Asia. Its principal objective is to own income-producing real estate used primarily as business space in India. a-iTrust may also develop and acquire land or uncompleted developments primarily to be used as business space, with the objective of holding the properties upon completion. As at 31 December 2019, a-iTrust's asset under management stands at S$2.1 billion. a-iTrust's portfolio comprises seven world-class IT business parks and one logistics park in India, namely the International Tech Park Bangalore, International Tech Park Chennai and CyberVale in Chennai, CyberPearl, The V and aVance in Hyderabad, aVance in Pune and Arshiya warehouses near Mumbai. a-iTrust is structured as a business trust, offering stable income distributions similar to a real estate investment trust. a-iTrust focuses on enhancing shareholder value by actively managing existing properties, developing vacant land in its portfolio, and acquiring new properties. a-iTrust is managed by Ascendas Property Fund Trustee Pte. Ltd. The trustee-manager is a wholly owned subsidiary of Singapore-listed CapitaLand Limited, one of Asia's largest diversified real estate groups.
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 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 234,053 11.13% | 210,611 9.28% | 192,726 0.55% | |||||||
Cost of revenue | 94,213 | 62,195 | 53,945 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 139,840 | 148,416 | 138,781 | |||||||
NOPBT Margin | 59.75% | 70.47% | 72.01% | |||||||
Operating Taxes | 87,024 | 73,750 | 67,627 | |||||||
Tax Rate | 62.23% | 49.69% | 48.73% | |||||||
NOPAT | 52,816 | 74,666 | 71,154 | |||||||
Net income | 147,429 7.30% | 137,400 -28.55% | 192,289 47.10% | |||||||
Dividends | (89,696) | (91,298) | (96,676) | |||||||
Dividend yield | 6.32% | 6.92% | 5.87% | |||||||
Proceeds from repurchase of equity | 172,247 | |||||||||
BB yield | -12.13% | |||||||||
Debt | ||||||||||
Debt current | 415,163 | 384,490 | 448,901 | |||||||
Long-term debt | 973,519 | 861,379 | 640,639 | |||||||
Deferred revenue | 60,106 | 58,772 | ||||||||
Other long-term liabilities | 512,677 | 206 | 4,145 | |||||||
Net debt | 1,205,436 | 985,886 | 894,496 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 245,037 | 145,283 | 147,583 | |||||||
CAPEX | (39,090) | (1,522) | (1,234) | |||||||
Cash from investing activities | (360,891) | (152,634) | (211,395) | |||||||
Cash from financing activities | 128,688 | 11,120 | 130,185 | |||||||
FCF | (93,690) | 87,309 | 75,654 | |||||||
Balance | ||||||||||
Cash | 179,822 | 167,398 | 167,887 | |||||||
Long term investments | 3,424 | 92,585 | 27,157 | |||||||
Excess cash | 171,543 | 249,452 | 185,408 | |||||||
Stockholders' equity | 2,206,246 | 1,957,853 | 1,909,899 | |||||||
Invested Capital | 3,366,011 | 2,427,012 | 2,409,794 | |||||||
ROIC | 1.82% | 3.09% | 3.18% | |||||||
ROCE | 3.95% | 4.84% | 4.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,245,883 | 1,167,053 | 1,160,781 | |||||||
Price | 1.14 0.88% | 1.13 -20.42% | 1.42 2.16% | |||||||
Market cap | 1,420,307 7.70% | 1,318,770 -19.99% | 1,648,309 2.66% | |||||||
EV | 2,721,225 | 2,972,178 | 3,095,808 | |||||||
EBITDA | 141,061 | 149,395 | 139,498 | |||||||
EV/EBITDA | 19.29 | 19.89 | 22.19 | |||||||
Interest | 81,793 | 64,835 | 51,337 | |||||||
Interest/NOPBT | 58.49% | 43.68% | 36.99% |