FCR Immobilien — Progressing with portfolio expansion agenda

FCR Immobilien (DB: FC9)

Last close As at 28/03/2024

10.70

0.00 (0.00%)

Market capitalisation

105m

More on this equity

Research: Financials

FCR Immobilien — Progressing with portfolio expansion agenda

FCR consistently implements its growth strategy of increasing its market penetration in the German retail property market coupled with selective, rental-oriented expansion in other real estate segments. As a result, its portfolio at end-June 2019 reached 64 properties with a leasable floorspace of 306k sqm (vs 58 and 248k sqm, respectively, at end-2018). A further seven retail properties were acquired post reporting date. Consequently, FCR’s portfolio is now generating a rental income of more than €16m pa (vs €14.8m at end-2018). FCR’s shares are currently traded at a price to last reported NAV ratio of 0.94x vs the peer median of 1.07x.

Milosz Papst

Written by

Milosz Papst

Director, Financials

Financials

FCR Immobilien

Progressing with portfolio expansion agenda

Real estate

Scale research report - Update

30 August 2019

Price

€10.00

Market cap

€88m

Share price graph

Share details

Code

FC9

Listing

Deutsche Börse Scale

Shares in issue

8.8m

Last reported net debt at end-June 2019

€159.3m

Business description

FCR Immobilien is a German real estate investor primarily focused on small and mid-sized properties in tier two domestic locations. It looks for special situations translating into bargain purchases. Subsequent measures are aimed at improving rental income generation. FCR’s portfolio currently consists of 71 properties with a lettable area of c 325k sqm, of which more than 80% represent retail properties.

Bull

Expertise in sourcing attractively priced properties.

Considerable portfolio expansion leading to rental income growth.

Exposure to mostly non-cyclical tenants with limited threat from online shopping.

Bear

High leverage level vs peers.

Relatively high tenant concentration.

Key personnel risk.

Analyst

Milosz Papst

+44 (0) 20 3077 5700

FCR consistently implements its growth strategy of increasing its market penetration in the German retail property market coupled with selective, rental-oriented expansion in other real estate segments. As a result, its portfolio at end-June 2019 reached 64 properties with a leasable floorspace of 306k sqm (vs 58 and 248k sqm, respectively, at end-2018). A further seven retail properties were acquired post reporting date. Consequently, FCR’s portfolio is now generating a rental income of more than €16m pa (vs €14.8m at end-2018). FCR’s shares are currently traded at a price to last reported NAV ratio of 0.94x vs the peer median of 1.07x.

H119 earnings illustrate portfolio growth

FCR’s EBITDA came in at €11.7m compared with €3.9m in H118, driven by the higher rental income (€9.6m at top line level) from the enlarged property portfolio as well as disposal gains of €10.3m (vs €2.2m in H118) realised on three transactions. The company’s net debt to total assets ratio was slightly down to 79% from 84% at end-2018 on the back of the recently completed share issue. We estimate FCR’s LTV at property level at 65% at end-June 2019 (compared with 67% at end-2018 and the targeted range of 70–80%).

Continued high exposure to retail properties

FCR remains predominantly focused on retail properties, which at end-June 2019 represented 82% of rental income generated by its portfolio. Importantly, the majority of FCR’s tenants are from non-cyclical sectors that should also be immune to the e-commerce threat. The company is also pursuing selective rental-oriented expansion outside of the retail segment, as illustrated by the acquisition of a residential project in Berlin-Kӧpenick, a hotel in Westerburg as well as a distribution centre in Zeithain. We estimate that initial yields for recent transactions were around 8–10% compared with FCR’s target of more than 10%.

Valuation: Trading at a slight discount to NAV

FCR’s NAV per share as at end-June 2019 was €21.31, while its shares are now traded at a c 6% discount. This compares with a median premium to NAV for FCR’s peer group of c 7%. FCR’s in-house NAV estimate implies an aggregate potential value uplift on disposal of €84m for the entire portfolio. FCR’s recent dividend of €0.35 represents a yield of 1.8%.

Consensus estimates

Year
end

Revenue
(€m)

PBT
(€m)

EPS
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/17

16.4

1.3

0.23*

0.00

87.0

N/A

12/18

37.2

3.0

0.34*

0.35*

58.8

1.8

12/19e

54.5

10.3

0.78

0.32

12.9

3.2

12/20e

68.6

10.7

0.82

0.35

12.2

3.5

Source: Company accounts, Refinitiv consensus at 30 August 2019. Note: *Not adjusted for the recent issue of bonus shares.

Edison Investment Research provides qualitative research coverage on companies in the Deutsche Börse Scale segment in accordance with section 36 subsection 3 of the General Terms and Conditions of Deutsche Börse AG for the Regulated Unofficial Market (Freiverkehr) on Frankfurter Wertpapierbörse (as of 1 March 2017). Two to three research reports will be produced per year. Research reports do not contain Edison analyst financial forecasts.

H119 results: Higher rental income and disposal gains

FCR’s H119 figures reflect its considerable portfolio expansion executed over the last 12 months (see our discussion below). Its EBITDA (accounting for both rental income and gain on property disposals) reached €11.7m in H119 compared with €3.9m in H118, while revenues doubled to €29.5m from €14.5m in H118. Rental income contributed €9.6m in H119 to the top line (up from €6.0m in H118), while revenue from property disposals reached €19.9m (compared with €8.6m in H118) on the back of three transactions closed in H119. These disposals yielded a €10.3m gain in H119 (vs €2.2m in H118). As a reminder, property disposals are part of FCR’s core business of purchasing assets from distressed buyers, enhancing their rental generation potential through asset management initiatives and subsequently realising the value-add in the form of disposal gains.

Material expenses went up to €13.8m from €8.8m in H118, with the increase driven both by the book value of sold properties (€9.6m vs €6.4m in H118) and facility management costs (€4.2m vs €2.4m in H118). Meanwhile, personnel expenses went up to €2.7m from €0.9m in H118, reflecting FCR’s overall business expansion. Following the new bond issue as well as further bank financing to fuel the portfolio growth, FCR’s interest expenses went up to €2.9m from €1.7m in H118 (of which €1.6m is attributable to the interest on bonds issued at holding level and €1.4m to property-level debt). Consequently, net income came in at €4.3m (vs €1.1m in H118), while FCR’s funds from operations (FFO, ie net income after adding back D&A) reached €6.7m vs €1.9m in H118.

Exhibit 1: H119 results highlights

€000s, unless otherwise stated

H119

H118

Change y-o-y

Revenues, of which:

29,478

14,526

102.9%

Rental income

9,578

5,976

60.3%

Sale of investment properties

19,900

8,550

132.7%

Increase/decrease in unfinished goods and services

0

(65)

N/M

Total revenue

29,478

14,461

103.8%

Material expenses

(13,788)

(8,763)

57.3%

Personnel expenses

(2,704)

(931)

190.5%

Other operating income

278

130

113.6%

Other operating expense

(1,528)

(995)

53.6%

EBITDA

11,734

3,901

200.8%

EBITDA margin

39.8%

27.0%

1,283bp

D&A

(2,481)

(872)

184.6%

EBIT

9,254

3,030

205.4%

EBIT margin

31.4%

21.0%

1,044bp

Other interest and similar income

18

119

N/M

Interest and similar expense

(2,949)

(1,691)

74.5%

Pre-tax profit

6,323

1,459

333.5%

Income taxes

(1,641)

(228)

N/M

Profit after tax

4,681

1,230

280.5%

Other taxes

(426)

(168)

154.0%

Net profit

4,255

1,063

300.4%

Source: FCR Immobilien,

At end-June 2019, FCR’s ratio of bank liabilities to book value of properties stood at c 65% vs 67% at end-2018. This compares with FCR’s financing strategy which assumes 70–80% leverage (preferably at the upper end of the range) at individual property level, which usually takes the form of non-recourse, first-lien bank loans. These currently have an average coupon rate of 2.1%. After accounting for bonds issued at the holding level, FCR’s net debt to total assets stood at 79% at end-June 2019. This is a slight decline from 84% at end-2018, which is a function of the recent new share issue (discussed in more detail in the valuation section). With respect to other funding measures, the company has launched a new 5.25% bond issue in April 2019 with a total volume of €30m, of which more than €16m has already been placed (compared to close to €14m as at 29 May). The private placement is still in progress, while bonds that were already placed as part of this issue are traded at the Frankfurt exchange.

Portfolio generating more than €16m rental income pa

FCR continues the dynamic expansion of its property portfolio, which at end-June 2019 consisted of 64 properties, compared with 58 at end-2018, representing a total leasable space of 306k sqm and generating annual rental income of c €15.9m (vs 248k sqm and €14.8m, respectively, at end-2018; see Exhibit 2). If we compare the current rental income to the book value of FCR’s properties, we arrive at a rental yield of 9.5%, or 11.2% based on the estimated potential additional rental income following the implementation of FCR’s planned asset management measures (as described below). This compares with 9.7% and 11.5% at end-2018, respectively and is slightly below the company’s targeted initial rental yield in excess of 10%. We estimate that FCR’s initial yields in transactions completed over the last 12 months were closer to 8–10%. It is also important to note that all but one of the properties acquired so far this year are close to fully or fully occupied. This means that potential rental income increase will come from the optimisation of tenant mix and/or lease terms rather than a reduction of the vacancy rate. The weighted average unexpired lease term (WAULT) across FCR’s portfolio declined only slightly to 5.3 years from 5.5 at end-2018 (but went up visibly vs the 4.5 years at end-June 2018).

Exhibit 2: FCR’s key portfolio statistics

H119

FY18

H118

Number of properties

64

58

42

Leasable floorspace (000 sqm)

306

248

158

Net rental income pa (€m)

15.9

14.8

9.3

Occupancy rate

86%

85%

83%

Potential net rental income pa (€m)

18.8

17.7

11.5

WAULT (years)

5.3

5.5

4.5

Net rental yield pa

9.5%

9.7%

12.9%

Potential net rental yield pa

11.2%

11.5%

16.0%

Source: FCR Immobilien

Retail still represents the majority of the portfolio at 82% (as measured by current rental income; see Exhibit 3), although recently acquisitions have also been completed in other real estate segments (see below). We appreciate the fact that FCR’s portfolio remains highly exposed to tenants from non-cyclical sectors that are also largely immune to the growing penetration of e-commerce, such as food (39.3% of portfolio at end-June 2019) and DIY (12.3%). Moreover, within the textile tenant group (22.2%), a significant part constitutes discount retailers, which should exhibit similar resilience.

Exhibit 3: FCR’s portfolio split by segment

Exhibit 4: FCR’s tenant split by sector

Source: FCR Immobilien. Note: Calculated based on rental income generated by the portfolio as at end-June 2019.

Source: FCR Immobilien. Note: Calculated based on rental income generated by the portfolio as at end-June 2019.

Exhibit 3: FCR’s portfolio split by segment

Source: FCR Immobilien. Note: Calculated based on rental income generated by the portfolio as at end-June 2019.

Exhibit 4: FCR’s tenant split by sector

Source: FCR Immobilien. Note: Calculated based on rental income generated by the portfolio as at end-June 2019.

In H119, the company acquired nine new properties, including six retail properties with leasable floorspace in excess of 20k sqm, a distribution centre in Zeithain with a floorspace of 44k sqm (FCR’s first logistics property if we exclude the headquarters and central warehouse of Jawoll purchased in November 2018), as well as a four-star hotel in Westerburg (5.2k sqm) and a residential property in Berlin-Kӧpenick (457sqm). Meanwhile, FCR sold three retail properties with a total leasable floorspace of around 14.2k sqm (as discussed above). The company continued to be active post reporting date, with a further seven retail properties purchased, representing a total floorspace of 18.6k sqm acquired until the date of this report. Its investment volume thus surpassed €36m year-to-date. Following these purchases, FCR’s net rental income increased to €16.3m pa.

The management expects a significantly positive net income and a considerable increase in both rental and disposal income in FY19. Amid continued strength in the German real estate market, the company intends to further expand its property portfolio. The company’s strategy involves increasing market penetration in the German retail real estate segment, but also selective rental-oriented expansion of the business model into the hotel, residential, office and logistics segments. Apart from Germany, FCR is also aiming to explore other markets, such as Austria, Italy and Spain. In fact, the company already owns certain assets outside Germany (representing around 5.3% of its rental income), such as the Il Pelagone hotel and golf resort in Italy. In its August 2019 investor presentation, FCR highlighted that it is currently in the process of acquiring 19 properties constituting an investment volume in excess of €90m (which most likely includes the most recently acquired retail property in Hambühren).

Valuation

FCR’s NAV at end-June 2019 reached €93.9m, up c 5% from €89.3m at end-2018. NAV per share however remained broadly unchanged at €21.31 (vs €21.30 at end-2018) due to the dilutive impact of the new share issue conducted in March 2019. The company issued 186,072 new shares translating into a c 4.4% dilution. It is important to note that after the reporting date, the company has conducted a share issue by granting bonus shares to all existing shareholders (one for every share held). Consequently, the number of shares outstanding doubled while NAV per share was reduced by half (and now stands around €10.66). When comparing it with last closing price of €10.00, this implies a discount to last reported NAV of around 6%.

We note that FCR’s NAV estimate is not based on regular valuations performed by external real estate experts (which is often the case with real estate investment companies). Instead, FCR relies mostly on received purchase offers, as well as bank valuations on debt refinancing and internal fair market value assessments. FCR estimates the gross market value of its portfolio at €261m vs the current book value of €177m (implying a potential value uplift on disposal of c €84m).

It is instructive to review the market multiples at which FCR and peers are currently trading. Based on the last reported NAV per share, FCR is trading at a P/NAV ratio at 0.94x, which represents a 12% discount to the peer group. Based on the FY19e EV/EBITDA ratio, FCR is trading at a 28% discount to the peer average. Since FCR recognises its real estate portfolio under property, plant and equipment (which is being depreciated on an ongoing basis), while some of its peers book it under investment property (under IFRS) and revalue it regularly, a comparison based on P/E ratios has limited informational value. FCR’s AGM recently approved a dividend payout of €0.35 per share (calculated excluding the bonus shares), which currently represents a dividend yield of 1.8%.

Exhibit 5: Peer comparison

Market cap
(€m)

P/NAV
(last reported)

P/E (x)

EV/EBITDA (x)

2019e

2020e

2019e

2020e

Demire

523

0.83

7.8

11.5

18.9

16.9

Deutsche Konsum REIT

446

1.61

9.5

8.5

11.2

9.5

Defama

67

1.32

25.8

11.2

18.3

11.3

Hamborner REIT

750

0.89

41.6

25.5

20.1

19.3

VIB Vermogen

731

1.25

11.4

10.9

17.3

16.5

Deutsche EuroShop

1,445

0.54

10.5

10.6

14.6

14.6

Peer group median

-

1.07

11.0

11.1

17.8

15.5

FCR Immobilien

88

0.94

12.9

12.2

12.8

11.8

Premium/(discount)

-

(12%)

17%

10%

(28%)

(24%)

Source: FCR Immobilien, Edison Investment Research, Refinitiv consensus as at 30 August 2019

General disclaimer and copyright

Any Information, data, analysis and opinions contained in this report do not constitute investment advice by Deutsche Börse AG or the Frankfurter Wertpapierbörse. Any investment decision should be solely based on a securities offering document or another document containing all information required to make such an investment decision, including risk factors. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally.

Edison Investment Research standard fees are £49,500 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2019 Edison Investment Research Limited (Edison). All rights reserved FTSE International Limited (“FTSE”) © FTSE 2019. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

The Investment Research is a publication distributed in the United States by Edison Investment Research, Inc. Edison Investment Research, Inc. is registered as an investment adviser with the Securities and Exchange Commission. Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

1,185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

More on FCR Immobilien

View All

Latest from the Financials sector

View All Financials content

Research: Industrials

Helma Eigenheimbau — Solid growth in new orders

In H119, Helma Eigenheimbau returned to gradual revenue growth, in line with the longer-term trend established since its formation. Consequently, management targets annual sales above €300m in the medium term. Further top-line growth should be driven by Helma’s solid order book (€197.4m at end-June 2019 vs €171.3m at end-2018). The expansion of Helma Wohnungsbau’s operations, which realise higher-margin projects, should assist the company’s overall profitability. Helma reiterated its pre-tax profit guidance for FY19 of €23.5–26.0m, which implies c 13.5% y-o-y EBT growth in H219 at the lower end of the range.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free