CapitaLand Integrated Commercial Trust

CapitaLand Integrated Commercial Trust

C38U.SI
CapitaLand Integrated Commercial TrustSG flagStock Exchange of Singapore
2.39
SGD
+0.03
- -
18.83BMarket Cap
CapitaLand Integrated Commercial Trust
C38U.SI
(Stock Exchange of Singapore)

Recent

price

2.39

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
0.18
0.2
0.2
0.18
0.19
0.19
0.19
0.19
0.19
0.21
0.18
0.2
0.22
0.23
- -
0.22
0.2
Revenue per Share
0.08
0.12
0.16
0.17
0.18
0.17
0.13
0.19
0.19
0.19
0.08
0.17
0.11
0.13
- -
0.13
0.09
Basic EPS, GAAP
0.04
0.12
0.14
0.12
0.12
0.12
0.12
0.12
0.13
0.14
0.09
0.13
0.15
0.16
- -
0.15
0.1
Free Cash Flow per Basic Share
0.09
0.09
0.09
0.1
0.11
0.11
0.11
0.11
0.13
0.1
0.09
0.07
0.1
0.11
- -
0.1
0.1
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
1.55
1.63
1.7
1.73
1.81
1.92
1.88
1.95
2.08
2.1
3.12
2.11
2.15
2.17
- -
2.22
3.53
Tangible Book Value per Share
3,190
3,214
3,350
3,467
3,470
3,492
3,552
3,554
3,578
3,698
4,195
6,499
6,643
6,649
- -
7,425
3,699
Basic Weighted Avg Shares
581
631
662
638
659
669
690
682
698
787
745
1,305
1,442
1,560
1,586
1,619
745
Sales/Revenue/Turnover
61.9
59.61
60.22
62.25
61.28
62.93
62.59
63.06
63.97
64.19
61.55
66.16
65.76
67.44
66.16
66.52
61.55
Operating Margin (%)
1
1
1
1
1
1
1
1
1
2
2
5
4
1
1
1
2
Depreciation Expense
270
384
536
574
619
580
469
658
677
697
350
1,083
723
863
934
937
350
Net Income, GAAP
- -
0.01
- -
0.09
0.01
0.1
0.22
0.02
- -
- -
- -
1.74
0.56
1.15
- -
0.75
- -
Effective Tax Rate (%)
46.47
60.93
81.07
90.08
93.93
86.67
68.06
96.36
97.02
88.58
46.94
82.99
50.17
55.3
58.86
57.89
46.94
Profit Margin (%)
-382
-251
464
165
139
430
51
-164
-452
-266
-1,061
-497
-1,276
-1,259
-1,268
-472
-1,061
Working Capital
1,925
2,732
2,551
2,307
2,407
3,312
3,038
2,648
3,099
3,310
7,801
7,589
8,454
8,500
7,934
9,356
7,801
LT Debt
4,939
5,246
5,703
6,009
6,282
6,693
6,692
6,928
7,429
7,767
13,068
13,696
14,279
14,402
15,722
16,490
13,068
Total Equity
4.81
4.54
- -
4.54
4.42
4.32
4.31
4.28
- -
4.51
- -
3.88
4.12
4.35
- -
4.18
4.53
Return on Invested Capital (%)
15.36
16.05
- -
23.35
24.4
21.02
17.35
23.48
- -
22.58
- -
14.87
10.58
12.27
- -
12.41
24.8
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Jun'20
Sep'20
Dec'20
ST Debt
647
646
934
LT Borrowings
2,994
2,960
7,794
LT Finance Leases
7
7
6
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,700
3,700
6,487
Market Capitalization
7,213
7,140
7,954

Working Capital

FRC

in mil. unless spec.
Jun'20
Sep'20
Dec'20
Total Current Assets
158
145
273
Cash, Cash Equivalents & STI
81
67
184
Accounts Receivable, Net
71
72
59
Inventories
- -
- -
- -
Total Current Liabilities
823
829
1,334
Payables & Accruals
- -
- -
- -
ST Debt
647
646
934
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.75%
4.8%
4.89%
Free Cash Flow
14.38%
29.93%
5.04%
Net Income, GAAP
18.14%
40.85%
0.39%
Sales/Revenue/Turnover
10.93%
19.51%
2.07%
Total Cash Common Dividend
8.08%
16.59%
-1.11%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
1,560
2024
- -
- -
- -
- -
1,586
2025
- -
- -
- -
- -
1,619

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
0.13
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
0.13

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
0.11
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
0.1
Business
CapitaLand Integrated Commercial Trust CapitaLand Integrated Commercial Trust (CICT) is the first and largest real estate investment trust listed on the Singapore Exchange Securities Trading Limited, with a market capitalisation of S$14.1 billion as at 31 December 2024; it owns and invests in quality income-producing commercial assets primarily in Singapore, including retail malls such as Bedok Mall, Bugis+, Bugis Junction, CQ @ Clarke Quay, IMM Building, Junction 8, Lot One Shoppers' Mall, Tampines Mall, Westgate, Bukit Panjang Plaza and a 50% interest in ION Orchard; office properties such as Asia Square Tower 2, CapitaGreen, Capital Tower, Six Battery Road, a 70% interest in CapitaSky, Gallileo and Main Airport Center (each with 94.9% interest) in Frankfurt, Germany, 66 Goulburn Street, 100 Arthur Street and a 50% interest in 101-103 Miller Street and Greenwood Plaza in Sydney, Australia; and integrated developments such as Funan, Plaza Singapura, The Atrium@Orchard and Raffles City Singapore. The portfolio comprises 26 properties with a total value of S$26.0 billion and 12.4 million square feet of net lettable area as at 31 December 2024, predominantly in Singapore (94%), serving diverse tenants across banking, financial services, retail, IT, legal and other sectors with a portfolio weighted average lease expiry of 3.2 years and occupancy of 96.4%. Established in July 2002 as CapitaLand Mall Trust and renamed CICT in November 2020 following its merger with CapitaLand Commercial Trust, CICT is externally managed by CapitaLand Integrated Commercial Trust Management Limited, a wholly-owned subsidiary of CapitaLand Investment Limited CapitaLand Investment Limited, and is headquartered at Capital Tower, 168 Robinson Road, Singapore. Recent developments include the completion of the divestment of 21 Collyer Quay and the serviced residence component of CapitaSpring in 2024-2025; the acquisition of a 50% interest in ION Orchard and ION Orchard Link in 2024; the issuance of green notes including S$200 million at 3.30% due 2035 in 2024 and S$300 million at 3.75% due 2034 earlier in the year; a private placement in August 2025 to raise approximately S$600 million; and the proposed acquisition of the remaining 55% interest in the commercial component of CapitaSpring (office and retail) from CapitaLand Development Limited and Mitsubishi Estate Co., Ltd. for an agreed property value of S$1,900 million, expected to complete in 3Q 2025 and increase CICT's ownership to 100% while delivering 1.1% DPU accretion on a pro forma 1H 2025 basis.