Broker: OCBC Investment Research
Date of Report: 29 July 2025
Mapletree Industrial Trust: Navigating Growth and Uncertainty with Data Centre Expansion and Robust Financials
Executive Summary: Strong Fundamentals Amid Macro Headwinds
Mapletree Industrial Trust (MINT) stands out as a leading Singapore-listed REIT with a diversified and evolving portfolio. Its recent strategic pivot toward data centres and high-tech industrial assets positions it to benefit from accelerating digitalization and data outsourcing trends. Despite facing a slight dip in distribution per unit (DPU) and occupancy, MINT retains a strong financial position and a forward-looking management team, providing resilience against macroeconomic uncertainties.
Financial Highlights and Recent Performance
- 1QFY26 DPU: Down 4.7% year-on-year to 3.27 Singapore cents, in line with expectations.
- Gross Revenue & NPI: Slight YoY increases to SGD175.9 million (+0.3%) and SGD133.6 million (+0.8%), respectively.
- Borrowing Costs: Decreased by 6.4% YoY to SGD24.5 million.
- Portfolio Occupancy: Marginally lower at 91.4% (-0.2 ppt QoQ).
- Aggregate Leverage: Unchanged at 40.1%, projected to fall to ~37% post-divestments.
The DPU decline was attributed to lower cash distributions from joint ventures, reduced divestment gains, and the absence of one-off compensation received in 1QFY25. Adjusting for these, core DPU would have seen only a 1.5% YoY decline.
Strategic Portfolio Shifts: Focus on Data Centres and High-Tech Assets
MINT’s portfolio spans Singapore, North America, and Japan, with a robust emphasis on data centres:
- Asia Expansion: Acquired a data centre in Osaka and a mixed-use facility in Tokyo in 2023, the latter with redevelopment potential.
- North American Growth: Steady scaling of the data centre portfolio in the US and Canada.
- Portfolio Breakdown (FY25 Gross Revenue):
- Flatted Factories: 23.3%
- Hi-Tech Buildings: 20.8%
- Business Park Buildings: 6.5%
- Stack-up/Ramp-up Buildings: 7.2%
- Light Industrial Buildings: 0.5%
- Data Centres Asia: 7.0%
- Data Centres North America: 34.7%
Operational Performance: Rental Reversions and Occupancy
- Rental Reversions (Singapore): Strong at +8.2% portfolio-wide, with Hi-Tech Buildings/Business Space at +5.0% and General Industrial Buildings at +9.5%.
- Occupancy Trends:
- Singapore: 92.6% (-0.3 ppt QoQ)
- US: 88.0% (-0.2 ppt QoQ)
- Japan: 100%
Although occupancy rates dipped slightly, rental reversions exceeded management guidance, indicating robust underlying demand. However, expectations are for moderation ahead due to macroeconomic headwinds.
Leverage, Divestments, and Future Outlook
- Leverage Ratio: Stable at 40.1%, with 79.7% of debt hedged.
- Divestments: Plan to sell three Singapore properties in 3Q25, expected to generate SGD516 million in net proceeds and reduce leverage to ~37%.
- Borrowing Cost: Average remains at 3.1%.
Forecasts for FY26 and FY27 DPU have been revised down by 0.8% and 2.4%, respectively, in anticipation of asset sales and lower borrowing costs. The risk-free rate assumption was also lowered by 50 bps to 2.25%, and the terminal growth rate trimmed to 1%.
Financial Summary and Key Ratios
SGD million |
FY25 |
FY26E |
FY27E |
Gross Revenue |
711.8 |
691.0 |
679.8 |
Net Property Income |
531.5 |
517.7 |
510.6 |
Total Return for the Period |
345.4 |
372.7 |
377.0 |
Distribution to Unitholders |
386.0 |
371.5 |
375.8 |
DPU (S cents) |
13.57 |
13.02 |
13.15 |
Key Ratios |
FY25 |
FY26E |
FY27E |
DPU Yield (%) |
6.6 |
6.3 |
6.4 |
P/B (x) |
1.2 |
1.2 |
1.2 |
ROE (%) |
7.1 |
7.6 |
7.7 |
Gearing (%) |
40.1 |
36.7 |
36.7 |
ESG: Sustainability Leadership and Governance
- ESG Rating Upgrade (Feb 2024): Driven by more green buildings, sustainability clauses for all leases, and solar panel installations (10 property clusters, ~3,492 kWp as of 31 Mar 2024).
- Governance: Majority-independent board with strong corporate governance and talent management practices.
Valuation and Peer Comparison
MINT remains attractively valued relative to sector peers, offering a strong DPU yield and competitive price multiples:
Company |
P/E FY26E |
P/E FY27E |
P/B FY26E |
P/B FY27E |
EV/EBITDA FY26E |
EV/EBITDA FY27E |
Div Yield FY26E (%) |
Div Yield FY27E (%) |
ROE FY26E (%) |
ROE FY27E (%) |
Mapletree Industrial Trust (MAPI.SI) |
16.2 |
15.6 |
1.2 |
1.2 |
18.8 |
18.8 |
6.4 |
6.4 |
7.5 |
7.5 |
CapitaLand Ascendas REIT (CAPD.SI) |
18.5 |
18.0 |
1.2 |
1.2 |
20.3 |
19.5 |
5.5 |
5.7 |
6.5 |
6.8 |
Frasers Logistics & Commercial Trust (FRAE.SI) |
19.5 |
16.6 |
0.8 |
0.8 |
19.9 |
19.2 |
6.8 |
6.6 |
4.3 |
4.6 |
Mapletree Logistics Trust (MAPL.SI) |
19.8 |
18.9 |
0.9 |
0.9 |
21.6 |
21.0 |
6.0 |
6.1 |
4.6 |
4.8 |
ESR-REIT (ESRO.SI) |
16.2 |
11.6 |
1.0 |
1.0 |
16.2 |
15.8 |
8.2 |
8.3 |
7.4 |
7.8 |
Company Overview and Asset Breakdown
As of 31 March 2025, MINT managed SGD9.1 billion in assets, comprising:
- 56 properties in North America (including 13 data centres via a joint venture)
- 83 properties in Singapore
- 2 properties in Japan
Property types include Data Centres, Hi-Tech Buildings, Business Park Buildings, Flatted Factories, Stack-up/Ramp-up Buildings, and Light Industrial Buildings.
Key Risks and Potential Catalysts
Risks:
- Macroeconomic slowdown impacting industrial asset demand
- Rising interest rates increasing borrowing costs
- Slow ramp-up in occupancy for redevelopment projects or large spaces vacated by tenants
Catalysts:
- Faster-than-expected recovery in industrial rents
- Accretive acquisitions
- Continued positive rental reversions
Historical Performance Trends
- DPU Growth: Steady increase from 12.16 S cents (FY2019) to 13.57 S cents (FY2025).
- Occupancy Rates: Fluctuated from 90.2% (FY2019) to a high of 94.9% (FY2023), recently at 91.4% (FY2025).
Comprehensive Financials and Ratios
Financials (SGD millions) |
FY2021 |
FY2022 |
FY2023 |
FY2024 |
FY2025 |
Revenue |
448.2 |
610.1 |
684.9 |
697.3 |
711.8 |
Gross Profit |
310.1 |
408.6 |
450.6 |
454.6 |
465.0 |
Operating Income |
289.6 |
387.8 |
465.5 |
524.1 |
519.3 |
Pretax Income |
197.9 |
469.4 |
315.1 |
136.6 |
375.1 |
Net Profit |
164.5 |
439.2 |
291.1 |
120.5 |
345.2 |
DPU (S cents) |
12.16 |
12.24 |
12.55 |
13.80 |
13.57 |
Profitability and Credit Ratios (FY2025):
- Return on Common Equity: 6.41%
- Operating Margin: 50.76%
- Pretax Margin: 52.69%
- Net Income Margin: 47.16%
- Total Debt/EBIT: 7.05
- EBIT to Interest Expense: 2.93
- Net Debt/Equity: 0.61
Conclusion: Solid Prospects Backed by Strategic Asset Rebalancing
Despite short-term headwinds, Mapletree Industrial Trust’s proactive asset rebalancing, focus on high-growth data centres, and strong governance underpin its long-term investment appeal. Its stable financials, prudent leverage management, and robust ESG credentials further strengthen its position as a preferred REIT for investors seeking exposure to the digital economy and industrial real estate markets.
Rating: BUY (as of 29 July 2025)
Last Close: SGD 2.07
Fair Value: SGD 2.39