Trianon: Increased project focus - ABG
Dette er en ekstern analyse og afspejler ikke nødvendigvis vores perspektiv eller værdier.
Growing project pipeline to start yielding in 2022
Strong market supportive of more value changes
1.07x ’23e P/EPRA NRV for a 12% CAGR
Solid support from projects even if acquisitions slow down
Q4 net operating income came in lower (by -10%) due to a lower net operating margin in the acquired Signatur portfolio (16% of Trianon’s total number of apartments) and higher energy costs than we had anticipated. But as the reported earnings capacity improved (by 5%), and we have updated our project assumptions, we trim our estimates by 2-4%. We received clarity on the calculations for the earnings capacity and have adjusted net financials accordingly, which explains our 12-14% cut on cash earnings. As for the outlook, more competition in the transaction market makes acquisitions a less likely cash earnings driver post the effects from these on 2022e numbers (~4% rental income increase). Instead, we believe projects and renovations will grow in importance, and in ’22e-’24e, we model rental income growth from these of 4-3%, implying growth to income from property management of 5-7%.
Projects support coming value changes
Turning to value uplifts and gross earnings, Trianon’s focus on development projects has increased and its development pipeline has grown to ~3,000 jointly and wholly owned apartments (1,335 wholly-owned in Q4’21 vs 852 in Q4’20). Since Q3‘21, an annual project profit target of SEK 100m has been established. In ’21-’22e, production should be started on 700 apartments in total, of which ~200 were started in 2021. We currently think 115-60% of the profit target will be reached in ’22e-’24e, corresponding to ~30% of our expected annual value changes. Also, the average reported valuation yield for residentials (73% of TRIAN’s property value) of 3.6% is still markedly above direct market yields, which coupled with a higher CF = solid outlook for value changes.
‘23e P/EPRA NRV of 1.07x, ~10% above peers
Trianon is trading at ~10% above the average of Balder and Wallenst...Läs mer på Introduce
Strong market supportive of more value changes
1.07x ’23e P/EPRA NRV for a 12% CAGR
Solid support from projects even if acquisitions slow down
Q4 net operating income came in lower (by -10%) due to a lower net operating margin in the acquired Signatur portfolio (16% of Trianon’s total number of apartments) and higher energy costs than we had anticipated. But as the reported earnings capacity improved (by 5%), and we have updated our project assumptions, we trim our estimates by 2-4%. We received clarity on the calculations for the earnings capacity and have adjusted net financials accordingly, which explains our 12-14% cut on cash earnings. As for the outlook, more competition in the transaction market makes acquisitions a less likely cash earnings driver post the effects from these on 2022e numbers (~4% rental income increase). Instead, we believe projects and renovations will grow in importance, and in ’22e-’24e, we model rental income growth from these of 4-3%, implying growth to income from property management of 5-7%.
Projects support coming value changes
Turning to value uplifts and gross earnings, Trianon’s focus on development projects has increased and its development pipeline has grown to ~3,000 jointly and wholly owned apartments (1,335 wholly-owned in Q4’21 vs 852 in Q4’20). Since Q3‘21, an annual project profit target of SEK 100m has been established. In ’21-’22e, production should be started on 700 apartments in total, of which ~200 were started in 2021. We currently think 115-60% of the profit target will be reached in ’22e-’24e, corresponding to ~30% of our expected annual value changes. Also, the average reported valuation yield for residentials (73% of TRIAN’s property value) of 3.6% is still markedly above direct market yields, which coupled with a higher CF = solid outlook for value changes.
‘23e P/EPRA NRV of 1.07x, ~10% above peers
Trianon is trading at ~10% above the average of Balder and Wallenst...Läs mer på Introduce