Research note - RCM hero banner - 14082019 - JPG

Ready for portfolio expansion

RCM Beteiligungs 8 April 2021 Update
Download PDF German PDF Download

RCM Beteiligungs

Ready for portfolio expansion

Real estate

Scale research report - Update

8 April 2021



Market cap


Share price graph

Share details




Deutsche Börse Scale

Shares in issue


Last reported net debt as at
31 December 2020


Business description

RCM Beteiligungs is a property developer, acquiring rental income-producing assets in and around Dresden and investing in refurbishment with the aim of improving the tenant mix to enhance value. RCM also invests in financial assets with a more than 10% stake in KST Beteiligungs, a financial investor, held by its subsidiary, SM Wirtschaftsberatungs.


Focus on a defined region leads to greater understanding of opportunities.

Established business concept and strong partner network in the region.

Healthy level of liquid resources available for portfolio expansion.


Small company, largely dependent on development of the Dresden region.

Low interest rate environment may end.

Dependence on positive macro environment in the region and attractive sourcing potential.


Milosz Papst

+44 (0) 20 3681 2519

Michal Mierzwiak

+44 (0) 20 3077 5700

In FY20 RCM largely completed the portfolio repositioning process it launched in 2019, resulting in combined income from property disposals in FY20 and FY19 of c €31m. Until end-December 2020, RCM had reinvested only €9.3m in new real estate assets, which could be due to the pandemic-driven slowdown in market transactions. The healthy liquidity situation, coupled with net debt decreasing to €13.6m as at end-December 2020, puts RCM in a strong position to execute transactions in the residential and commercial sectors, which are the areas it considers have the best potential.

Slight earnings decline due to €1.5m write-down

In FY20 RCM reported EBT and net income of €4.1m and €3.1m respectively, which were slightly below FY19 (€4.4m and €3.6m). Despite recording a c 20.3% y-o-y decline in revenues, RCM improved its overall performance due to the increased profitability of its property disposals and higher revenues from the advisory and management units. However, the beneficial impact of the declining cost base was more than offset by a €1.5m write-down on RCM’s financial assets, reflecting increased risk levels across currency and securities markets.

Resilient income from rental activity

COVID-19 had a limited impact on the asking rent level in the German residential real estate market segment, according to JLL, which was also reflected in RCM’s results. In FY20, the company reported €1.6m in rental income, on a par with FY19. Due to its successful active asset management, RCM avoided any significant lease losses over the year, with a vacancy rate across its portfolio amounting to c 5% as at end2020.

Valuation: Increased dividend payment

Management announced a dividend payout from FY20 earnings amounting to €0.07 per share, c 17% above previous years’ distributions of €0.06 per share and translates into a healthy dividend yield of 3.1%. RCM’s shares are trading at 2020 P/E and P/BV multiples of 9.5x and 1.2x respectively, implying a discount to its closest peer Noratis, which trades at 14.2x and 1.3x respectively, although we note that Noratis’s multiples are based on last 12 months (LTM) figures to 30 June 2020.

Historical financials







































Source: RCM Beteiligungs accounts

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.

Financials: Repeatable healthy earnings

RCM reported a 20.3% y-o-y decrease in revenue, in part due to the pandemic-driven transaction market halt in Q220 and consequently lower property disposal income. However, RCM has largely completed the portfolio repositioning process, which left it with a limited number of properties available for sale. We also note that c €8.4m in sales from property disposals had already been agreed in 2019 but were concluded and recognised in the FY20 figures, together with new transactions amounting to c €4.2m. According to the management, nearly all of the disposals completed in FY20 exceeded the expected profit margin, which led to a net result on real estate divestment (calculated as sales net of acquisition cost) decreasing by less than €1.0m, despite significantly lower volume. The decline was more than offset by an increase in other revenue which includes income from Apollo Hausverwaltung Dresden (property management subsidiary) and Krocker (real estate advisory), with both units earning €675k in combined fee income on a single external transaction concluded in 2020. It is also worth noting that rental income in FY20 is broadly in line with the previous year’s total of €1.7m, as RCM was able to avoid any major rental income losses related to COVID-19, despite the vacancy rate increasing to c 5% as at end-2020, from less than 3% as at end-2019. According to the company it was achieved on the back of successful active asset management, which included early negotiations with tenants potentially affected by the pandemic. We note that on our calculations, the gross margin in the rental business segment declined from c 89% in FY19 to c 83% in FY20. However, the pandemic has increased the risk levels across currency and securities markets, leading to a €1.5m writedown on RCM’s financial assets. This includes €0.7m attributable to FX risks and €0.4m related to marketable securities valuation risks.

Exhibit 1: Financial highlights




change y-o-y

Total revenue, of which




Rental revenue




Property disposal




Other revenue




Change in inventories of property available for sale




Other own work capitalised




Overall performance




Other operating income




Costs of goods and services




Personnel expenses




Depreciation and amortisation




Other operating expense




Income from associates




Income from other securities and loans




Other interest and similar income




Write-downs on financial assets and securities




Interest and similar expenses




Earnings before tax




Income taxes




Other taxes




Net income




Source: RCM Beteiligungs accounts

While RCM’s EBT and net income for FY20 fell short of the previous year’s figures, reaching €4.1m and €3.1m respectively (versus €4.4m and €3.6m in FY19), management decided to increase the dividend to €0.07 per share, versus the €0.06 per share paid out in 2020. This puts the dividend yield at a healthy 3.1%. The decision was based on a further improvement in RCM’s capital structure and liquidity position, as liabilities to banks at 31 December 2020 fell to €19.4m from €21.2m at end-2019, while cash and cash equivalents increased to €5.8m at end-2020 from €1.7m a year earlier. As a result, net debt at 31 December 2020 was reduced to €13.6m from €19.5m and RCM’s equity ratio improved to 52.6% from 50.4%. According to management, the healthy financial position allows RCM to pursue new investment opportunities.

Building purchasing capacity to use in Dresden area

The company largely completed its reorganisation process in FY20, which involved shifting the focus of its real estate portfolio towards higher-volume projects. RCM’s current focus is on commercial properties with development potential through the implementation of tailored-use concepts (where management sees higher return potential at present), but also residential complexes or larger apartment buildings, located within the greater Dresden area. This change in focus contributed to significant property disposal volumes in FY19 and FY20 amounting to c €31m combined, with c €12m capital gains, per our calculations. Only €2.3m was reinvested in FY20, in a production, warehouse and office complex bought in January 2020, whereas €7m was spent on new investments in FY19. We understand that this may have been influenced by the broad investment market slowdown due to the pandemic, with a potential pick-up in RCM’s activity in FY21. In the meantime, RCM may temporarily invest excess liquidity in high yield bonds and other securities to generate recurring income. According to management, RCM is currently avoiding exposure to the retail segment given its uncertain outlook. It is worth noting that some of the properties sold by RCM remain under Apollo Hausverwaltung’s management, which brings additional fee income recognised in other revenue.

Resilient residential and commercial property markets

Despite COVID-19, overall investment volumes in the German real estate market fell by only 11% year-on-year to €81.6bn, with the Q420 deal value (€23.3bn) already exceeding the quarterly average for the last five years (€19.5bn), according to JLL. The resilient ‘living’ sector (including residential, student housing and micro living) was the most sought-after, with transactions totalling €25.2bn in FY20 (31% share of investment volume in the German real estate market), slightly ahead of the office segment (€24.5bn, c 30%). While the office segment could be disrupted by a higher adoption of home office and hybrid working models, the recent pick-up in transaction volume and continued yield compression suggests that this segment remains popular among investors.

According to JLL, COVID-19 had a limited impact on asking rents in the German residential property market, which further increased in H220 by c 3.5% y-o-y. This rate is on a par with the one reported over the previous 12 months, although it is slightly below the five-year average of c 4.9% per annum. This led to c 9.3% y-o-y increase in condominium prices at end-2020, just short of the 10.2% growth achieved in 2019. Pandemic-driven changes in the real estate market (ie the increasing trend towards working from home and savings on commuting costs) were especially favourable to the sub-urban residential segment. According to JLL, the average increase in purchase prices in suburban zones around the Big8 German cities is almost 50% higher than in the city centres.


RCM’s share buyback programme continues; it acquired c 149.5k shares in the open market in FY20 at an average price of €2.06 per share, with an additional 315k shares bought in the over-the-counter market for €2.02 per share. As a result, c 3.7% of RCM’s outstanding shares as at end-2019 were repurchased in FY20. This brings the total number of treasury shares held by all group companies as at end-December 2020 to c 1.5m.

Based on the 2020 reported figures (no Refinitiv consensus estimates are available), RCM shares trade at a P/E multiple of 9.5x, while the P/BV multiple sits at 1.2x. The dividend payment of €0.07 per share translates into 3.1% yield. As RCM’s business model is positioned between that of an asset holder and a developer, it is somewhat difficult to build a peer group of listed companies. Therefore, we use Noratis (which has a similar operating model) as a comparator for valuation purposes. We note however, that it has not yet released its FY20 report, so our calculations are based on LTM data to 30 June 2020. Noratis shares trade at a P/E multiple of 14.3x, while the P/BV multiple sits at 1.3x, putting RCM’s shares at a discount to its peer.

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.


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


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

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt


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

Share this with friends and colleagues