SES : DHLU.SI

Daiwa House Logistics Trust — Financials

$0.485 SGD

$0 (0.0%)

Volume
61.9K
Average Volume
439.79K
Market Capitalization
$340.06M
P/E Ratio
9.62
Dividend Yield
8.93%
Price Target
Year High
$0.59
Year Low
$0.47
Day High
Day Low
Payout Ratio
$0.90
Current Ratio
$0.75
DHLU.SI Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2020-12-31 2019-12-31 2018-12-31
revenue 58.68M 57.1M 59.85M 69.86M 71.02M 58.7M 40.64M
costOfRevenue 17.79M 13.21M 14.53M 14.52M 16.24M 14.28M 11.33M
grossProfit 40.88M 43.89M 45.32M 49.56M 54.78M 44.42M 29.31M
researchAndDevelopmentExpenses - - - - - - -
generalAndAdministrativeExpenses - 3.72M 5.84M 5.5M 7.11M 3.11M 1.56M
sellingAndMarketingExpenses - - - - - - -
sellingGeneralAndAdministrativeExpenses - 3.72M 5.84M 5.5M 7.11M 3.11M 1.56M
otherExpenses 174K -342K - - 1.86M 1.74M -
operatingExpenses 174K 3.38M 5.84M 5.5M 8.97M 4.85M 3.6M
costAndExpenses 17.97M 16.59M 20.37M 20.82M 25.21M 19.12M 14.93M
netInterestIncome -9.22M -6.63M -6.39M -7.4M -9.63M -9.7M -9.79M
interestIncome - -1.73M -1.66M - - - -
interestExpense 9.22M 4.9M 4.73M 8.03M 9.63M 9.7M 9.79M
depreciationAndAmortization - 2.01M 5.05M 3.62M - - 161.14K
ebitda 50.94M 39.49M 44.53M 47.03M 45.81M 32.62M 25.71M
ebit 50.94M 39.49M 39.48M 43.41M 45.81M 32.62M 18.82M
nonOperatingIncomeExcludingInterest -10.23M 1.02M -5.05M - - - 6.89M
operatingIncome 40.71M 40.51M 39.48M 49.04M 45.81M 32.62M 18.82M
totalOtherIncomeExpensesNet 1.02M 2.84M 10.23M 113.46M -13.7M -16.64M -16.68M
incomeBeforeTax 41.73M 41.34M 49.71M 162.5M 32.11M 22.93M 9.03M
incomeTaxExpense 6.07M 6.63M 6.39M 21.17M 5.01M 3.34M 1.36M
netIncomeFromContinuingOperations 35.65M 34.7M 43.32M 141.33M 27.1M 19.59M 7.67M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - -784K - -1.04M - - -
netIncome 35.65M 33.92M 43.32M 140.29M 27.1M 19.59M 6.58M
netIncomeDeductions 773K - - - - - -
bottomLineNetIncome 34.88M 33.92M 42.47M 140.29M 25.95M 18.49M 6.58M
eps 0.05 0.05 0.06 0.19 0.04 0.03 0.01
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2020-12-31
cashAndCashEquivalents 71.49M 81.81M 45.8M 48.94M 15.39M
shortTermInvestments - - - - -
cashAndShortTermInvestments 71.49M 41.6M 45.8M 48.94M 15.39M
netReceivables 812K 792K 667K 346K 69.45M
accountsReceivables 717K 792K 667K 346K -
otherReceivables 95000 - - - 69.45M
inventory - - - - -
prepaids - 3.4M - - 7.9M
otherCurrentAssets 3.11M 41.27M 48.99M 137K 51.61M
totalCurrentAssets 75.42M 87.05M 95.45M 101.39M 144.35M
propertyPlantEquipmentNet - 979.9M 989.87M 1.06B 1.07B
goodwill - - - - -
intangibleAssets - - - - -
goodwillAndIntangibleAssets - - - - -
longTermInvestments 984.66M - 1.78M 1.12M -
taxAssets - - - - -
otherNonCurrentAssets 283K 16.56M 14.64M 16.34M -
totalNonCurrentAssets 984.94M 996.46M 1.01B 1.08B 1.07B
otherAssets - - - - -
totalAssets 1.06B 1.08B 1.1B 1.18B 1.21B
totalPayables 2.89M 4.92M 59000 168K -
accountPayables 205K 8000 59000 168K -
otherPayables 2.68M 4.91M - - -
accruedExpenses - - 3.79M - -
shortTermDebt 100.4M 89.01M 93.36M 2.79M 66.23M
capitalLeaseObligationsCurrent 2.43M 2.52M 2.66M 2.79M 3.45M
taxPayables - 2.82M - - -
deferredRevenue - - 4.16M 4.45M -
otherCurrentLiabilities -5.32M 7.62M 5.57M 2.87M -
totalCurrentLiabilities 100.4M 104.08M 109.6M 13.06M 69.68M
longTermDebt 419.02M 287.39M 220.86M 338.3M 345.62M
capitalLeaseObligationsNonCurrent 130.27M 141.02M 154.82M 170.88M 200.34M
deferredRevenueNonCurrent 4.07M 4.52M 23.05M 17.72M 32.52M
deferredTaxLiabilitiesNonCurrent 32.3M 28.2M 23.48M 18.92M -32.52M
otherNonCurrentLiabilities -82.99M 180K 16.46M 29.15M 50.01M
totalNonCurrentLiabilities 502.67M 461.31M 438.67M 574.97M 595.97M
otherLiabilities - - - - -
capitalLeaseObligations 132.7M 143.55M 157.48M 173.67M 203.79M
totalLiabilities 603.06M 565.39M 548.26M 588.04M 665.65M
treasuryStock - - - - -
preferredStock - - - - -
commonStock 457.29M 659.61M 474.95M 509.45M 540M
retainedEarnings - - 42.47M 140.29M -
additionalPaidInCapital - - - - -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2020-12-31 2019-12-31
netIncome 34.88M 41.34M 43.32M 28.22M 38.72M 19.59M
depreciationAndAmortization - - - 2.33M - -
deferredIncomeTax - - - - - -
stockBasedCompensation - - - - - -
changeInWorkingCapital -377K -1.38M -805K 9.7M -72.71M -
accountsReceivables -78000 -401K -356K -366K - -
inventory - - - - - -
accountsPayables - - - - - -
otherWorkingCapital -299K -980K -449K 10.07M -72.71M -
otherNonCashItems 3.2M 892K 1.95M 5.2M 2.3M -19.59M
netCashProvidedByOperatingActivities 37.7M 40.85M 44.46M 45.45M -31.69M -
investmentsInPropertyPlantAndEquipment - - - - - -
acquisitionsNet - -23.28M - - - -
purchasesOfInvestments -35.06M -23.65M -243K -885.72M -861.46M -
salesMaturitiesOfInvestments - - - - - -
otherInvestingActivities -897K -2.16M -300K - - -
netCashProvidedByInvestingActivities -35.96M -49.09M -300K -885.72M -861.46M -
netDebtIssuance 32.73M 48.1M -3.14M 444.47M 477.96M -
longTermNetDebtIssuance -82.91M 48.1M -3.14M 35.57M 437.12M -
shortTermNetDebtIssuance 115.64M - - 408.9M 477.96M -
netStockIssuance -21000 -792K -862K 527.49M 540M -
netCommonStockIssuance -21000 -1.52M -862K 527.49M 540M -
commonStockIssuance -21000 -1.52M - 527.49M 540M -
commonStockRepurchased - -792K -862K -754.15K - -
netPreferredStockIssuance - - - - - -
netDividendsPaid -32.03M -35.24M -35.85M -20.87M -17.42M -
commonDividendsPaid -32.03M -35.24M -35.85M -19.27M -17.42M -
preferredDividendsPaid - - - -1.61M - -
otherFinancingActivities -9.68M -9.43M -4.24M -3.12M -100.86M -
netCashProvidedByFinancingActivities -9.01M 2.63M -44.09M 947.97M 899.68M -
date 2025-12-31 2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-06-30 2020-12-31
revenue 31.02M 29.17M 29.72M 27.58M 31.51M 32.52M 30.96M 38.9M 34.35M 35.93M
costOfRevenue 9.03M 6.66M 9.46M 6.35M 9.61M 10.76M 9.28M 12.4M 11.37M 12.64M
grossProfit 21.99M 22.52M 20.26M 21.23M 22.19M 21.76M 21.67M 26.5M 22.98M 23.29M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - 2.11M 928K 2.79M 1.43M 1.49M - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses - 2.11M 1.4M 2.79M 1.43M 1.49M - - - -
otherExpenses -242K - - - 1.43M 0.56 1.06 3.33 0.51 0.46
operatingExpenses -242K 2.11M 1.4M 2.79M 2.85M 798K -870K 3.33 0.51 0.46
costAndExpenses 8.79M 8.76M 10.87M 9.14M 10.06M 9.45M 8.42M 26.5M 22.98M 23.29M
netInterestIncome -4.67M -4.5M - - -2.74M - - - - -
interestIncome - - - - - - - - 22.98M 23.29M
interestExpense 4.67M 4.5M 3.59M 3.04M 3.08M 3.32M 3.19M 4.84M 4.52M -
depreciationAndAmortization - 1.36M - 915K 1M - 32.81M 129.69M 17.66M 16.5M
ebitda 34.19M 21.78M 28.64M 19.35M 22.46M 21.58M 22.54M 17.03M 22.98M 23.29M
ebit 34.19M 20.41M 28.64M 18.44M 21.46M 21.58M 22.54M 26.5M 11.49M 11.65M
nonOperatingIncomeExcludingInterest -11.96M - -9.79M - - 1.5M - - - -
operatingIncome 22.23M 20.41M 18.85M 18.44M 21.46M 23.07M 22.54M 112.07M 15.03M 13.93M
totalOtherIncomeExpensesNet 7.29M -8.2M 6.2M -2.15M 15.04M -4.81M 10.26M 103.19M 6.17M 4.85M
incomeBeforeTax 29.52M 12.21M 25.05M 16.29M 31.45M 18.26M 32.81M 0.17 0.02 0.02
incomeTaxExpense 3.92M 2.15M 4.47M 2.16M 4.06M 2.33M 4.14M 0.17 0.02 0.02
netIncomeFromContinuingOperations 25.6M 10.06M 20.58M 14.12M 27.39M 15.93M 28.67M 112.66M 15.03M 13.93M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - -393K - -412K -435K -445K 562.34M 659.97M 661.07M
netIncome 25.6M 10.06M 20.19M 14.12M 26.97M 15.5M 28.22M 675M 675M 675M
netIncomeDeductions 381K - - - - - - - -7.52M -7.54M
bottomLineNetIncome 25.21M 10.06M 20.19M 14.12M 26.97M 15.5M 28.22M 112.07M 15.03M 13.93M
eps 0.04 0.01 0.03 0.02 0.04 0.02 0.04 1 1 1
date 2025-12-31 2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-06-30 2020-12-31
cashAndCashEquivalents 71.49M 35.62M 81.81M 37.42M 88.16M 47.5M 94.76M 50.28M 15.39M 15.39M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 71.49M 35.62M 41.6M 37.42M 45.8M 47.5M 94.76M 50.28M 15.39M 15.39M
netReceivables 812K 1.17M 792K 720K 667K 5.85M 346K 348K 69.45M 69.45M
accountsReceivables 717K 1.12M 792K 720K 667K 615K 346K 348K - -
otherReceivables 95000 48000 - - - 17000 346K - 69.45M 69.45M
inventory - - - - - - - 49.13M - -
prepaids - 3.41M 3.4M - 4.29M - - 5.13M - -
otherCurrentAssets 3.11M 45.36M 41.27M 49.19M 44.7M 44.71M -95.11M 6000 59.51M 59.51M
totalCurrentAssets 75.42M 85.56M 87.05M 87.33M 95.45M 98.06M 95.11M 102M 144.35M 144.35M
propertyPlantEquipmentNet - - - 915.12M 989.87M 980.14M - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 984.66M - - - 1.78M 2.2M 1.12M - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 283K 1.04B 996.46M 14.94M 14.64M 14.14M -1.12M 1.03B 1.07B 1.07B
totalNonCurrentAssets 984.94M 1.04B 996.46M 930.06M 1.01B 996.48M 4.97M 1.03B 1.07B 1.07B
otherAssets - - - - - - 1.18B - - -
totalAssets 1.06B 1.13B 1.08B 1.02B 1.1B 1.09B 1.18B 1.13B 1.21B 1.21B
totalPayables 2.89M 3.61M 4.92M 4.11M 59000 4.59M 168K - - -
accountPayables 205K 12000 8000 4.11M 59000 4.59M 168K - - -
otherPayables 2.68M 3.6M 4.91M - - - - - - -
accruedExpenses - - - 3.92M 3.79M 2.59M - - - -
shortTermDebt 100.4M 88.12M 89.01M 84.28M 93.36M 3.13M 2.79M 3.64M 66.23M 66.23M
capitalLeaseObligationsCurrent 2.43M 3.05M 2.52M 2.86M 2.66M 3.13M 2.79M 3.64M 3.49M 3.45M
taxPayables - 49000 2.82M - - - - - - -
deferredRevenue - - - - 4.16M 4.13M - - - -
otherCurrentLiabilities -5.32M 8.46M 7.62M 8.19M 5.57M 2.22M -2.79M 14.08M -69.72M -
totalCurrentLiabilities 100.4M 103.24M 104.08M 103.37M 109.6M 16.66M 2.79M 17.72M 69.72M 69.68M
longTermDebt 419.02M 291.57M 287.39M 220.37M 220.86M 314.62M 374.09M 301.39M 345.62M 345.62M
capitalLeaseObligationsNonCurrent 130.27M 141.85M 141.02M 138.34M 154.82M 156.95M 170.88M 183.29M 198.59M 200.34M
deferredRevenueNonCurrent 4.07M 26.53M 4.52M 19.83M 23.05M 24.61M - 28.3M 32.52M 32.52M
deferredTaxLiabilitiesNonCurrent 32.3M 30.63M 28.2M 23.11M 23.48M 19.64M 18.92M 14.89M -32.52M -32.52M
otherNonCurrentLiabilities -82.99M 16.83M 180K 14.94M 16.46M 16.35M -113.74M 18.77M 50.19M 50.01M
totalNonCurrentLiabilities 502.67M 507.4M 461.31M 416.59M 438.67M 532.17M 450.16M 546.65M 594.4M 595.97M
otherLiabilities - - - - 35.78M - 170.88M - - -
capitalLeaseObligations 132.7M 144.9M 143.55M 141.2M 157.48M 160.08M 173.67M 186.93M 202.08M 203.79M
totalLiabilities 603.06M 610.64M 565.39M 519.96M 584.04M 548.84M 623.83M 564.36M 664.12M 665.65M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 457.29M - 659.61M - 474.95M 509.91M 509.45M 627.56M 540M -
retainedEarnings - - - - 42.47M - 140.29M - - -
additionalPaidInCapital - - - - - - - - - -
date 2025-12-31 2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-06-30 2020-12-31
netIncome 25.21M 10.06M 20.19M 14.12M 26.97M 15.5M 28.22M 112.07M 15.03M 19.36M
depreciationAndAmortization - 1.36M - 915K 1M - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 3.25M -3.78M -49000 -4.43M -1.43M 627K 627K 9.07M - -36.35M
accountsReceivables 3.7M -3.78M 4.03M -4.43M 679K -1.04M 19000 -385K - -
inventory - - - - - - - - - -
accountsPayables - - - 6.19M - 1.66M - - - -
otherWorkingCapital -445K - -4.08M -6.19M -2.11M -1 608K 9.46M - -36.35M
otherNonCashItems -3.7M 5.29M -4.82M 6.4M -8.13M 4.2M -9.27M -94.91M 5.33M 1.15M
netCashProvidedByOperatingActivities 24.77M 12.93M 15.31M 17.01M 18.41M 20.95M 19.6M 25.85M 20.36M -15.84M
investmentsInPropertyPlantAndEquipment - - - -132K - - - - - -
acquisitionsNet - - -23.28M - - - - - - -
purchasesOfInvestments -111K -34.95M -431K -23.65M -199K -44000 -49.45M -836.27M - -430.73M
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities -491K -35.36M -1.59M - -57000 -22000 - - - -4.57M
netCashProvidedByInvestingActivities -602K -35.36M -25.31M -23.78M -256K -44000 -49.45M -836.27M - -430.73M
netDebtIssuance 80.2M 34.38M 109.67M 22.54M - -1.09M 6.9M 402M -1.78M -
longTermNetDebtIssuance - 34.38M - - - - 6.9M 402M - -
shortTermNetDebtIssuance 80.2M - 109.67M 22.54M - - - - - -
netStockIssuance -42000 -389K -1.52M -403K -212K -219K 12.41M 515.08M -271.5K 270M
netCommonStockIssuance -42000 -389K -1.52M -403K -212K -219K 12.41M 515.08M -271.5K 270M
commonStockIssuance -42000 - -1.52M - - - 12.41M 515.08M - 270M
commonStockRepurchased - -389K -389K -403K -212K -219K 33.83M -590K -271.5K -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid -15.68M -16.36M -17.08M -36.33M -18.12M -17.72M -20.87M - -13.26M -8.71M
commonDividendsPaid - -16.36M -17.08M -18.17M -9.06M -8.86M -20.87M - -6.63M -8.71M
preferredDividendsPaid - - - -18.17M -9.06M -8.86M - - -6.63M -
otherFinancingActivities -91.15M 21000 -82.61M 17.14M -1.4M -1.31M 34.83M -2.37M 4.94M 188.55M
netCashProvidedByFinancingActivities -26.66M 17.66M 8.46M 2.94M -19.73M -19.25M 33.27M 914.7M -16.63M 449.84M