Regional REIT — Advancing strategy and enhancing earnings

Regional REIT (LSE: RGL)

Last close As at 24/04/2024

GBP0.22

−0.25 (−1.13%)

Market capitalisation

GBP113m

More on this equity

Research: Real Estate

Regional REIT — Advancing strategy and enhancing earnings

The substantial acquisition of a £236m portfolio of predominantly regional office assets is a further significant step in repositioning the portfolio, which Regional REIT (RGL) expects to be earnings enhancing, with medium-term opportunities to add significant additional value through active asset management. The office portfolio acquired is highly complementary to RGL’s existing portfolio and provides additional diversification and scale. We will review our forecasts following interim results on 16 September.

Martyn King

Written by

Martyn King

Director, Financials

Real Estate

Regional REIT

Advancing strategy and enhancing earnings

Acquisition

Real estate

1 September 2021

Price

89.2p

Market cap

£385m

Net balance sheet debt (£m) at 31 March 2021

303.2

Net LTV at 31 March 2021

41.3%

Shares in issue

431.5m

Free float

96.7%

Code

RGL

Primary exchange

LSE

Secondary exchange

N/A

Share price performance

Business description

Regional REIT owns a highly diversified commercial property portfolio of predominantly offices and light industrial units located in the regional centres of the UK. It is actively managed and targets a total shareholder return of at least 10% with a strong focus on income

Analyst

Martyn King

+44 (0)20 3077 5745

Regional REIT is a research client of Edison Investment Research Limited

The substantial acquisition of a £236m portfolio of predominantly regional office assets is a further significant step in repositioning the portfolio, which Regional REIT (RGL) expects to be earnings enhancing, with medium-term opportunities to add significant additional value through active asset management. The office portfolio acquired is highly complementary to RGL’s existing portfolio and provides additional diversification and scale. We will review our forecasts following interim results on 16 September.

Year end

Net rental
income (£m)

EPRA
earnings* (£m)

EPRA
EPS* (p)

EPRA NTA**/
share (p)

DPS
(p)

P/NTA
(x)

Yield
(%)

12/19

55.0

31.0

7.8

112.6

8.25

0.79

9.2

12/20

53.3

27.9

6.5

98.6

6.40

0.90

7.2

12/21e

53.6

28.9

6.7

99.1

6.60

0.90

7.4

12/22e

55.3

30.4

7.0

99.4

6.90

0.90

7.7

Note: *EPRA earnings exclude revaluation movements, gains/losses on disposal and other non-recurring items. EPRA EPS is fully diluted. **EPRA net tangible assets per share. EPS and NTA are fully diluted.

RGL has acquired the £236m portfolio from Squarestone Growth, with the consideration comprising c 84.2m newly issued RGL shares at 98.6p (the end-FY20 EPRA NTA per share and ahead of the share price), equivalent to c £83.1m; £76.7m of existing cash resources (boosted by the recently completed £45m industrial portfolio sale) and additional borrowings of £76.2m. Squarestone becomes a significant investor in RGL with 16.3% of the enlarged share capital, and c 74.6m of the shares issued to it are subject to a nine-month lock-in for one-third, 15 months for a further third and 21 months for the balance.

The acquired portfolio comprises 31 assets, of which 27 are offices representing 93.3% by value. The other assets (two industrial plus a restaurant and residential property) are likely to be earmarked for disposal and capital recycling. The net initial yield is 7.8% and the reversionary yield is 11.0%, with EPRA occupancy of 78.4%. The weighted average unexpired lease term (WAULT) to expiry is 4.0 years and the WAULT to first break is 2.6 years (offices 2.4 years). Full details of the portfolio are available on RGL’s website.

The acquisition adds further scale and diversity to RGL’s portfolio (31 December 2020 valuation of £732.4m, of which offices 83.5%) and significantly advances its strategic focus on the office sector, where it identifies strong prospects, especially for good-quality regional assets with affordable rents. Based on the 31 December balance sheet, RGL estimates a pro forma loan to value ratio (LTV) of c 43.8%.

General disclaimer and copyright

This report has been commissioned by Regional REIT and prepared and issued by Edison, in consideration of a fee payable by Regional REIT. 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 2021 Edison Investment Research Limited (Edison).

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

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

1185 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 Regional REIT

View All

Latest from the Real Estate sector

View All Real Estate content

Research: TMT

CentralNic Group — Strong growth going largely unrewarded

After a strong H121, management expects CentralNic to deliver revenue and profits for the year ‘at least at the upper end of market expectations’. Following its FY20 investment programme, the company delivered 20% y-o-y organic growth in H121 – 16% in Q121 and 25% in Q221, with all business lines contributing. Reflecting continuing strong growth, we have raised our FY21 and FY22 revenue targets to US$350m and US$379m, respectively, while adjusted EBITDA rises slightly to US$41.1m and US$45.2m. On our revised estimates, CentralNic’s shares trade on an undemanding FY21e EV/adjusted EBITDA of 10.0x and P/E of 12.9x, well below its web services and online marketing peers, despite its FY15–20 revenue CAGR of 78% and our estimate for current year growth of 45%.

Continue Reading

Subscribe to Edison

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

Sign up for free