CapitaLand Ascott Trust

CapitaLand Ascott Trust

SSGX:HMN
0.82
SGD
+0.02
(+2.50%)
3.10BMarket Cap
Jan 25Next Earn
CapitaLand Ascott Trust
SGX:HMN
(Singapore Exchange)

Recent

price

0.82

P/E

ratio

- -

div

yld

4.27%

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
SGD
0.26
0.24
0.25
0.24
0.22
0.26
0.29
0.24
0.24
0.24
0.12
0.12
0.19
0.21
0.21
0.22
- -
Revenue per Share
0.19
0.15
0.13
0.16
0.08
0.1
0.09
0.1
0.07
0.1
-0.07
0.1
0.07
0.06
0.06
0.09
- -
Basic EPS, GAAP
0.14
0.1
0.1
0.11
0.09
0.1
0.11
0.08
0.1
0.1
0.02
0.04
0.08
0.05
0.06
0.08
- -
Free Cash Flow per Basic Share
0.07
0.06
0.08
0.08
0.07
0.08
0.08
0.07
0.07
0.07
0.04
0.05
0.05
0.06
0.06
0.06
0.04
Dividend per Share
1.19
1.26
1.25
1.32
1.41
1.6
1.51
1.43
1.4
1.38
1.28
1.31
1.27
1.26
1.26
1.27
1.36
Book Value per Share
1.19
1.26
1.25
1.32
1.41
1.6
1.51
1.43
1.4
1.38
1.28
1.31
1.27
1.26
1.26
1.27
1.36
Tangible Book Value per Share
810
1,211
1,208
1,346
1,594
1,608
1,628
2,063
2,159
2,174
3,096
3,160
3,341
3,568
3,784
3,817
2,404
Basic Weighted Avg Shares
207
289
304
317
357
421
476
496
514
515
370
394
621
745
810
838
- -
Sales/Revenue/Turnover
43.98
47.43
46.04
44.31
43.78
42.43
40.6
39.45
40.37
43.07
25.49
28.96
35.12
35.3
36.17
36.65
- -
Operating Margin (%)
7
9
11
14
16
17
13
13
13
12
34
33
36
39
38
37
- -
Depreciation Expense
156
180
162
209
122
165
143
214
148
216
-223
309
223
231
241
328
- -
Net Income, GAAP
16.88
13.88
13.69
14.39
22.08
17.04
17.69
18.93
22.29
17.12
- -
17.21
12.92
23.97
15.53
25.15
- -
Effective Tax Rate (%)
75.34
62.45
53.43
65.9
34.29
39.23
30.13
43.17
28.7
42
-60.17
78.42
35.94
31.06
29.79
39.11
- -
Profit Margin (%)
-467
-220
-131
155
-59
-45
-63
14
282
29
85
-508
-170
-84
277
25
-140
Working Capital
631
943
1,003
1,147
1,302
1,557
1,716
1,681
1,835
2,286
2,404
2,232
2,730
2,740
3,103
2,904
2,324
LT Debt
1,490
1,628
1,641
2,187
2,353
2,669
2,682
3,172
3,131
4,342
4,042
4,368
4,445
4,830
4,841
4,947
4,307
Total Equity
3.61
4.24
3.95
3.86
3
3.65
3.51
3.62
3.22
0.81
- -
3.12
2.53
2.69
3.66
3.65
- -
Return on Invested Capital (%)
8.32
7.3
6.61
7.67
3.99
4.53
4.03
5.02
3.59
4.41
- -
5.04
3.93
4.17
4.33
5.01
- -
Return on Capital (%)
13.92
12.2
10.53
11.46
5.63
6.82
5.53
7.54
4.82
5.93
-5.41
7.5
5.16
5.07
5.06
6.79
- -
Return on Common Equity (%)

Capital Structure

SGD

•

in mil. unless spec.
Sep'19
Dec'19
Jun'20
ST Debt
290
359
580
LT Borrowings
1,466
2,012
2,031
LT Finance Leases
281
274
294
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,177
3,083
3,101
Market Capitalization
2,873
4,101
3,101

Working Capital

SGD

•

in mil. unless spec.
Sep'19
Dec'19
Jun'20
Total Current Assets
469
595
636
Cash, Cash Equivalents & STI
385
276
279
Accounts Receivable, Net
69
32
79
Inventories
- -
1
1
Total Current Liabilities
441
565
776
Payables & Accruals
- -
- -
- -
ST Debt
290
359
580
Deferred Revenue
- -
- -
- -

Growth Rates

SGD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.02%
4.18%
2.19%
Free Cash Flow
19.87%
47.62%
28.79%
Net Income, GAAP
-37.43%
-44.62%
35.84%
Sales/Revenue/Turnover
8.9%
19.24%
3.47%
Total Cash Common Dividend
6.78%
11.15%
8.61%

Semi-annual Revenue

SGD

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
745
2024
- -
- -
810
2025
- -
- -
838

Semi-annual Earnings Per Share

SGD

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
0.06
2024
- -
- -
0.06
2025
- -
- -
0.09

Semi-annual Dividends Per Share

SGD

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
0.06
2024
- -
- -
0.06
2025
- -
- -
0.06
Business
CapitaLand Ascott Trust (CLAS), a stapled group comprising CapitaLand Ascott Real Estate Investment Trust and CapitaLand Ascott Business Trust, operates as the largest lodging trust in Asia Pacific, investing primarily in income-producing real estate and related assets used as serviced residences; hotels; rental housing properties; student accommodation; and other hospitality assets worldwide. CLAS holds a diversified global portfolio of 104 properties with at least 19,000 units across 45 cities in 16 countries, anchored in Asia Pacific (56% of assets), Europe (26%) and the United States (18%), with serviced residences comprising 38% of portfolio value, hotels 6%, rental housing 11% and student accommodation 45%; properties operate predominantly under brands such as Ascott, Somerset, Citadines, Quest, lyf and The Crest Collection, located in key gateway cities including Singapore, Tokyo, Paris, London, Sydney, New York and Hanoi. The trust generates 60-70% of income from stable sources like master leases and management contracts with minimum guarantees, alongside growth income from variable-fee serviced residences and hotels; it targets institutional investors, leisure and business travelers, students and long-stay residents. Listed on the Singapore Exchange since March 2006 with ticker HMN.SI and headquartered at 168 Robinson Road, #30-01 Capital Tower, Singapore, CLAS maintains an asset value of S$8.8 billion as at 30 September 2025, a gearing ratio of 38.3%, average debt cost of 3.0% per annum (77% fixed-rate) and BBB investment-grade rating from Fitch Ratings. In recent developments, CLAS completed over S$500 million in divestments in FY 2024 at premiums up to 55% above book value, including properties in Australia, Japan, Singapore and China (with Somerset Olympic Tower Tianjin pending completion in 2Q 2025), recycling proceeds into S$350 million of accretive acquisitions such as Teriha Ocean Stage rental housing in Fukuoka Japan, the remaining stake in Standard at Columbia student accommodation in South Carolina USA, lyf Funan Singapore hotel and two freehold limited-service hotels in Tokyo and Kanazawa Japan in January 2025 yielding 4.3% NOI; the trust also finalised six asset enhancement initiatives in 2024 on properties including Citadines Les Halles Paris and Temple Bar Hotel Dublin, with two more planned for 2025-2026 at The Cavendish London and Sydney Central Hotel, alongside ongoing development of Somerset Liang Court serviced residence in Singapore for completion in 2026.