XSES
TS0U
Market cap1.08bUSD
Apr 07, Last price
0.27SGD
1D
-7.02%
1Q
-8.62%
Jan 2017
-56.67%
IPO
-58.08%
Name
Oue Commercial Real Estate Investment Trust
Chart & Performance
Profile
OUE C-REIT is a real estate investment trust listed on the Main Board of Singapore Exchange Securities Trading Limited since 27 January 2014. OUE C-REIT completed the merger with OUE Hospitality Trust in September 2019 to become one of the largest diversified REITs with total assets of S$6.8 billion. With seven properties across the commercial and hospitality segments in Singapore and Shanghai, OUE C-REIT's property portfolio comprises approximately 2.2 million sq ft of prime office and retail space, and 1,640 upscale hotel rooms. OUE C-REIT invests in income-producing real estate used primarily for commercial purposes (including real estate used primarily for office and/or retail purposes) in financial and business hubs, and/or hospitality and/or hospitality-related purposes, as well as real estate-related assets. OUE C-REIT is managed by OUE Commercial REIT Management Pte. Ltd., which is a wholly-owned subsidiary of OUE Limited.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 295,521 3.67% | 285,055 18.03% | 241,507 -3.35% | |||||||
Cost of revenue | 78,541 | 85,396 | 61,346 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 216,980 | 199,659 | 180,161 | |||||||
NOPBT Margin | 73.42% | 70.04% | 74.60% | |||||||
Operating Taxes | 11,892 | 2,479 | 11,191 | |||||||
Tax Rate | 5.48% | 1.24% | 6.21% | |||||||
NOPAT | 205,088 | 197,180 | 168,970 | |||||||
Net income | (68,321) -134.14% | 200,109 -27.38% | 275,574 608.85% | |||||||
Dividends | (110,414) | (116,632) | (135,822) | |||||||
Dividend yield | 6.68% | 7.06% | 7.02% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 115,369 | 100 | 327,752 | |||||||
Long-term debt | 2,029,698 | 2,100,651 | 1,772,267 | |||||||
Deferred revenue | 1,246 | |||||||||
Other long-term liabilities | 31,768 | 41,899 | 38,632 | |||||||
Net debt | 1,783,397 | 1,692,807 | 1,675,225 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 200,619 | 213,387 | 183,534 | |||||||
CAPEX | (24,075) | (40) | (47,806) | |||||||
Cash from investing activities | 287,721 | 1,458 | (30,848) | |||||||
Cash from financing activities | (180,404) | (208,944) | (159,120) | |||||||
FCF | 194,471 | 116,899 | 156,636 | |||||||
Balance | ||||||||||
Cash | 361,670 | 54,225 | 49,482 | |||||||
Long term investments | 353,719 | 375,312 | ||||||||
Excess cash | 346,894 | 393,691 | 412,719 | |||||||
Stockholders' equity | 3,657,254 | 3,778,030 | 10,867,116 | |||||||
Invested Capital | 5,464,479 | 5,504,173 | 5,394,524 | |||||||
ROIC | 3.74% | 3.62% | 3.17% | |||||||
ROCE | 3.72% | 3.35% | 3.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,800,470 | 5,800,470 | 5,778,470 | |||||||
Price | 0.29 0.00% | 0.29 -14.93% | 0.34 -23.86% | |||||||
Market cap | 1,653,134 0.00% | 1,653,134 -14.60% | 1,935,787 -19.06% | |||||||
EV | 3,906,484 | 3,812,779 | 4,078,306 | |||||||
EBITDA | 217,041 | 199,725 | 183,995 | |||||||
EV/EBITDA | 18.00 | 19.09 | 22.17 | |||||||
Interest | 97,469 | 87,871 | 67,078 | |||||||
Interest/NOPBT | 44.92% | 44.01% | 37.23% |