CPAMF Dividend: CapitaLand Integrated Commercial Trust Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	1,582	1,586	1,559	1,441	1,305	745
Revenue Growth (YoY)	0%	2%	8%	10%	75%	-5%
Cost of Revenue	539	536	542	493	441	286
Gross Profit	1,042	1,049	1,017	947	863	458
Selling, General & Admin	--	--	--	--	--	--
Research & Development	--	--	--	--	--	--
Operating Expenses	23	23	-23	11	6	4
Other Non Operating Income (Expenses)	--	--	0	--	--	--
Pretax Income	974	935	879	729	1,102	349
Income Tax Expense	-2	-6	10	4	19	0
Net Income	968	933	862	723	1,083	349
Net Income Growth	15%	8%	19%	-33%	210%	-50%
Shares Outstanding (Diluted)	7,317.84	6,880.16	6,680.71	6,657.04	6,511.31	4,186.64
Shares Change (YoY)	9%	3%	0%	2%	56%	14%
EPS (Diluted)	0.13	0.13	0.12	0.1	0.16	0.08
EPS Growth	8%	5%	19%	-35%	99%	-56%
Free Cash Flow	1,077	1,043	1,079	1,023	827	378
Free Cash Flow Per Share	0.14	0.15	0.16	0.15	0.12	0.09
Gross Margin	65.86%	66.14%	65.23%	65.71%	66.13%	61.47%
Operating Margin	64.41%	64.69%	66.77%	64.95%	65.59%	60.93%
Profit Margin	61.18%	58.82%	55.29%	50.17%	82.98%	46.84%
Free Cash Flow Margin	68.07%	65.76%	69.21%	70.99%	63.37%	50.73%
EBITDA	1,019	1,026	1,045	940	860	456
EBITDA Margin	64.41%	64.69%	67.03%	65.23%	65.9%	61.2%
D&A For EBITDA	0	0	4	4	4	2
EBIT	1,019	1,026	1,041	936	856	454
EBIT Margin	64.41%	64.69%	66.77%	64.95%	65.59%	60.93%
Effective Tax Rate	-0.2%	-0.64%	1.13%	0.54%	1.72%	0%

CapitaLand Integrated Commercial Trust (CPAMF) Price