ESR-Logos REIT

ESR-Logos REIT

J91U.SI
ESR-Logos REITSG flagStock Exchange of Singapore
0.21
SGD
+0.01
- -
1.65BMarket Cap
ESR-Logos REIT
J91U.SI
(Stock Exchange of Singapore)

Recent

price

0.21

P/E

ratio

- -

div

yld

- -

ROIC.AI

2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
FRC
0.09
0.08
0.07
0.07
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.06
0.06
0.06
0.05
0.05
0.08
Revenue per Share
-0.07
0.09
0.08
0.07
0.1
0.04
0.04
0.01
- -
-0.13
- -
- -
0.03
-0.05
-0.01
-0.02
- -
Basic EPS, GAAP
0.07
-0.01
-0.01
0.05
0.05
0.05
0.06
0.05
0.05
0.04
0.05
0.05
0.04
0.03
0.04
0.03
0.05
Free Cash Flow per Basic Share
0.05
0.05
0.04
0.03
0.04
0.03
0.04
0.04
0.03
0.03
0.04
0.02
0.03
0.02
0.03
0.03
0.04
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
0.59
0.8
0.45
0.41
0.42
0.42
0.33
0.29
0.46
Book Value per Share
0.61
0.68
0.69
0.65
0.69
0.68
0.67
0.62
0.71
0.88
0.5
0.45
0.46
0.49
0.37
0.35
0.51
Tangible Book Value per Share
850
948
1,075
1,218
1,248
1,275
1,306
1,325
1,315
1,860
3,320
3,540
3,820
5,839
7,450
7,735
3,266
Basic Weighted Avg Shares
74
74
80
89
96
99
112
112
110
157
253
230
241
343
386
371
253
Sales/Revenue/Turnover
78.36
79.53
77.09
73.08
59.7
68.58
68.35
65.43
63.15
63.95
67.35
61.29
64.51
63.48
63.38
62.96
67.35
Operating Margin (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
-61
86
85
89
119
45
53
7
1
-233
6
10
102
-278
-67
-128
6
Net Income, GAAP
- -
0.02
- -
- -
0.01
0.22
- -
- -
- -
- -
0.26
0.09
2.01
- -
- -
- -
0.26
Effective Tax Rate (%)
-82.27
115.65
105.97
100.55
123.21
45.62
46.79
6.32
0.56
-148.21
2.4
4.21
42.07
-81.07
-17.46
-34.49
2.4
Profit Margin (%)
103
75
89
201
55
-47
30
14
-201
-367
-244
-289
-272
-259
-257
-91
-244
Working Capital
375
339
357
423
355
425
525
510
515
986
1,256
1,215
1,200
2,368
1,968
2,821
1,256
LT Debt
516
642
738
787
862
866
873
827
930
1,631
1,660
1,598
1,749
2,849
2,765
2,676
1,660
Total Equity
- -
6.3
5.97
5.48
4.61
5.32
5.61
5.37
4.72
- -
5.69
4.63
4.95
- -
- -
- -
5.69
Return on Invested Capital (%)
- -
31.17
28.18
25.67
33.6
15.15
14.25
5.09
1.97
- -
2.12
2.06
5.04
- -
- -
- -
2.12
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
0.16
-20.59
0.41
0.66
6.67
-13.77
-2.75
-5.46
0.41
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Jun'19
Sep'19
Dec'19
ST Debt
181
181
163
LT Borrowings
1,005
1,060
1,031
LT Finance Leases
224
224
225
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,401
3,400
3,505
Market Capitalization
970
11,365
11,594

Working Capital

FRC

in mil. unless spec.
Jun'19
Sep'19
Dec'19
Total Current Assets
38
39
27
Cash, Cash Equivalents & STI
25
18
16
Accounts Receivable, Net
14
14
2
Inventories
- -
- -
- -
Total Current Liabilities
322
289
271
Payables & Accruals
- -
- -
- -
ST Debt
181
181
163
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
14.75%
12.49%
-3.24%
Free Cash Flow
22.87%
10.04%
3.01%
Net Income, GAAP
-3,759.44%
129.35%
89.45%
Sales/Revenue/Turnover
16.15%
9.3%
-4.1%
Total Cash Common Dividend
25.37%
19.52%
-10.7%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2022
- -
- -
- -
- -
343
2023
- -
- -
- -
- -
386
2024
- -
- -
- -
- -
371

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2022
- -
- -
- -
- -
-0.05
2023
- -
- -
- -
- -
-0.01
2024
- -
- -
- -
- -
-0.02

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2022
- -
- -
- -
- -
0.02
2023
- -
- -
- -
- -
0.03
2024
- -
- -
- -
- -
0.03
Business
ESR-Logos REIT ESR-LOGOS REIT (J91U.SI) is a leading New Economy and future-ready Asia-Pacific S-REIT that invests in quality income-producing industrial properties in key gateway markets; its diversified portfolio comprises logistics properties, high-specifications industrial properties, business parks and general industrial properties with total assets of approximately S$6.0 billion as at 31 December 2024. The REIT holds interests in 72 properties (excluding 48 Pandan Road held through a joint venture) located across Singapore (52 assets), Australia (18 assets) and Japan (2 assets), with a total gross floor area of approximately 2.5 million sqm, as well as investments in three property funds in Australia; it is a constituent of the FTSE EPRA Nareit Global Real Estate Index. Listed on the Singapore Exchange Securities Trading Limited since 25 July 2006 and headquartered in Singapore, ESR-Logos REIT is managed by ESR-REIT Management (S) Limited and sponsored by ESR Group Limited, which owns 99.0% of the manager alongside Shanghai Summit Pte. Ltd. (1.0%). The portfolio targets tenants in logistics, warehousing, food and beverage, general and precision engineering, manufacturing and other industrial sectors, with 70.2% exposure to New Economy segments by rental income, high occupancy of 92.3%, positive rental reversion of +10.3% and weighted average lease expiry of 4.2 years as at 31 December 2024. In FY2024, ESR-Logos REIT executed its 4R Strategy by completing two transformational, DPU-accretive acquisitions totalling S$772.6 million from sponsor ESR Group—ESR Yatomi Kisosaki Distribution Centre (a modern four-storey, double-ramp logistics facility in Nagoya, Japan, with 79,096 sqm GFA, CASBEE A sustainability rating and completion in November 2024) and 51% interest in 20 Tuas South Avenue 14 (a Green Mark Platinum certified high-specifications manufacturing facility and ramp-up logistics warehouse near Tuas Mega Port in Singapore, with 252,733 sqm land area, 10.7-year WALE and approximately 44-year remaining land lease, completed in November 2024)—both secured at a 2.3% discount to average valuations and expected to enhance portfolio quality, earnings visibility and land lease tenure; it also divested non-core assets including 182-198 Maidstone Street in Australia and 81 Tuas Bay Drive in Singapore at premiums to valuation (7.4% and 16.7% respectively), completed build-to-suit redevelopment at 21B Senoko Loop into a Green Mark Gold certified high-specifications industrial property leased to NTS Singapore for 15 years with escalations (yield on cost ~6.0%), advanced asset enhancement at 16 Tai Seng Street (adding 2,793 sqm GFA, expected completion 1H2025, yield on cost ~6.0%), refinanced all FY2025 debt at lower margins to reduce all-in cost of debt to 3.84%, secured inaugural sustainability-linked and green loans totalling over S$700 million, conducted a preferential offering raising ~S$94 million and rebranded to ESR-REIT in December 2024.