Currency in GBP
Last close As at 09/06/2023
GBP0.56
▲ −0.90 (−1.57%)
Market capitalisation
GBP222m
Research: Real Estate
In H122, index linked rent increases and acquisitions supported a continuation of consistent positive returns for Triple Point Social Housing REIT (SOHO). Its borrowings are long term and at fixed rates, and provide scope for further external growth. If adopted, a cap on social housing rent increases would compound the inflationary pressures on operator lessee margins but SOHO’s revised investment policy provides it with additional flexibility to manage the effects.
Triple Point Social Housing REIT |
Resilience based on strong fundamentals |
H122 results |
Real estate |
4 October 2022 |
Share price performance
Business description
Next events
Analyst
Triple Point Social Housing REIT is a research client of Edison Investment Research Limited |
In H122, index linked rent increases and acquisitions supported a continuation of consistent positive returns for Triple Point Social Housing REIT (SOHO). Its borrowings are long term and at fixed rates, and provide scope for further external growth. If adopted, a cap on social housing rent increases would compound the inflationary pressures on operator lessee margins but SOHO’s revised investment policy provides it with additional flexibility to manage the effects.
Year end |
Total income (£m) |
EPRA earnings* (£m) |
EPRA EPS* (p) |
NAV**/ |
DPS |
P/NAV |
Yield |
12/20 |
28.9 |
16.6 |
4.61 |
106.4 |
5.18 |
0.68 |
7.2 |
12/21 |
33.1 |
19.4 |
4.82 |
108.3 |
5.20 |
0.66 |
7.2 |
12/22e |
37.2 |
18.6 |
4.62 |
115.7 |
5.46 |
0.62 |
7.6 |
12/23e |
39.1 |
22.7 |
5.63 |
122.5 |
5.62 |
0.59 |
7.8 |
Note: *Excludes revaluation movements and other non-recurring items. **EPRA net tangible assets per share.
Continued strong returns in H122
H122 NAV per share increased 3.2% and including DPS paid the accounting total return was 5.7%. The resilience of the sector and SOHO’s business model was underlined by the re-affirmation of its investment grade credit rating. For its lessees, the approved providers (APs) of specialised social housing (SSH), inflation is more of a challenge. Most costs are reimbursed by central government, via local authorities, but not all. This creates pressure on lessee margins, a key factor in SOHO’s H122 rent collection dipping to 96%. Details are yet sparse on government plans to cap increases in rents paid by social housing tenants. As proposed, it may limit increases to 3–7%, for one or two years, and it may include SSH. If adopted it would squeeze AP margins further and may challenge their ability to pay inflation indexed rents to landlords such as SOHO, but we believe this can be managed.
A current and growing demand to be met
Sector resilience is based on a current and growing shortage of SSH, the social benefit it creates for some of the most vulnerable in society, and the value for money it represents versus the alternatives of residential care or hospitals. The recent changes to SOHO’s investment policy and restrictions allow for leases that are linked to central housing benefits as well as inflation. The two have been correlated over the medium term and on the same time scale SOHO’s income should not be materially affected, although it is linked to CPI and uncapped. Among near peers, rents are commonly capped at 4%, maintaining growth at a sustainable level. Changes to our forecasts are mostly driven by acquisition timing, with adjusted earnings c 4% and 2% lower in FY22 and FY23 but with DPS remaining fully covered on a reported basis in FY23.
Valuation: Consistent returns at a discount to NAV
Our FY22 DPS estimate of 5.46p represents a yield of 7.6%, with inflation enhancing the prospects for further growth, while accounting returns have been consistently positive. The shares trade at a c 35% discount to end-H122 NAV.
Resilience based on strong fundamentals
A key driver of SOHO’s successful performance record has been the growing demand for specialised supported housing, and this is forecast to continue. The Personal Social Services Research Unit has predicted growth of 30% in the demand for specialised supported housing in England by 2030. This is reinforced by data published in 2021 from the National Audit Office in its report on the adult social care market in England, which forecasted a 29% increase in adults aged 18 to 64 requiring some form of care by 2038, compared to 2018, with faster increases in demand projected for adults with learning disabilities (49%).
In the near term, inflation is a challenge to AP lessees and, although it is uncertain whether the social housing rent cap, if adopted, will be applied to SSH, it is worth considering the potential impacts, as we do below.
With most costs driven formulaically as a percentage of net assets, and all debt at fixed cost, SOHO itself is effectively insulated by rising inflation and interest rates. Meanwhile the additional flexibility introduced by recently approved changes to its investment policy and restrictions allow the group to offer greater alignment and proportionate risk and benefit allocation with its APs, of particular relevance in the current macroeconomic environment.
All borrowing is fixed rate
All SOHO’s £263.5m of drawn debt is long term and fixed rate, with a well-spread average maturity of 11.1 years and blended cost of 2.74%. This leaves the company unaffected by interest rate increases and the strongly positive spread between this fixed funding cost and the portfolio EPRA topped-up net initial yield of 5.29% is now ‘locked-in’ and will grow as rents increase.
Significantly, in a move that appears very well timed, in August 2021 SOHO put in place £195m of fixed-rate, interest-only loan notes through a private placement with Barings and MetLife Investment Management clients and repaid all its £130m debt that had been drawn under its flexible, floating rate revolving credit facility (RCF). The issue was facilitated by the assignment of an Investment Grade Long-term Issuer Default Rating of ‘A-’ with a stable outlook, and a senior secured rating of ‘A’ by Fitch. The credit rating applies to all SOHO’s long-term fixed-rate debt and was recently re-affirmed. In February 2022 SOHO reduced the RCF facility size from £160m to £50m, all undrawn, significantly lowering the fees payable on non-utilised balances that apply3 until December 2023 when the facility matures. Drawn balances under the RCF carry a margin of 1.85% over the benchmark SONIA rate. The H122 results include a c £2.0m non-cash write-off of loan arrangement fees outstanding that would otherwise have been amortised on an annual basis.
40% of the 1.85% margin attached to the facility. Drawn balances pay the margin plus the variable SONIA benchmark rate.
The end-H122 gross loan to value (LTV) ratio was 36.8% and, allowing for cash held of £41.1m, the net LTV was 31.0%. Allowing for existing commitments, SOHO says that it had £26m of the cash available for investment in income-generating acquisitions at end-H122, of which a little over £3m has since been deployed. We allow for a further £20m in our forecasts, with gross gearing4 to remain within the company’s 35–40% target.
Gross borrowings as a percentage of gross assets.
With a pipeline of potential acquisitions of c £87m, SOHO expects full deployment of available capital by the end of October in homes that are newly adapted or built to add needed capacity to the sector.
Consistently positive returns
The H122 accounting/NAV total return of 5.7%3F6 continues the trend of consistently positive returns on a quarterly and annual basis since SOHO’s initial public offering (IPO) in August 2017. This strong performance reflects the vital role of portfolio properties in the provision of an essential service, that has delivered visible cash flows that have little direct correlation to the wider property market or economy. From IPO to end-H122, the aggregate NAV total return has been 37.4% or an annual average of 6.7%. Measured from the start of 2018, the first full year of trading, the annual return is 7.6%. Dividends have increased each year since IPO and represent c 62% of returns. The FY22 DPS target of 5.46p represents an increase of 5.0% versus FY21, closely tracking the February 2022 annual rate of change in the CPI index of 5.5%.
Change in IFRS NAV per share during the period with dividends paid added back (but not assuming reinvestment of dividends).
Exhibit 1: NAV total return history
FY17 |
FY18 |
FY19 |
FY20 |
FY21 |
H122 |
Cumulative since IPO |
|
Opening NAV per share (p) |
98.00 |
100.84 |
103.65 |
105.37 |
106.42 |
108.27 |
98.0 |
Closing NAV per share (p) |
100.84 |
103.65 |
105.37 |
106.42 |
108.27 |
111.80 |
111.8 |
DPS paid (p) |
0.00 |
4.75 |
5.06 |
5.17 |
5.20 |
2.67 |
22.8 |
Annualised NAV total return (%) |
7.3 |
7.5 |
6.5 |
5.9 |
6.6 |
5.7 |
37.4 |
Compound annual average return (%) |
6.7 |
Source: Triple Point Social Housing REIT, Edison Investment Research
Summary of H122 performance
The underlying H122 results were generally consistent with our expectations, although slower capital deployment than we assumed will have an impact in H222. Indexed rent uplifts and acquisitions drove top-line performance, the benefit of which was masked by a full period of higher borrowing costs associated with the refinancing undertaken in H221, the non-cash, non-recurring write-off of previous loan arrangement fees, and expected credit losses associated with the dip in rent collection. The positive underlying performance was reflected in portfolio valuation and net asset value growth.
During the period, SOHO acquired 10 additional properties for £12.0m (including acquisition costs), providing an additional 71 units (homes) and increasing the number of AP lessees by two to 26. It also sold four properties for c £1.5m during the period, and has exchanged contracts on two more since the period-end, where the underlying investment cases have changed.
As at end-H122, the portfolio comprised 493 properties with 3,421 units and showed a broad geographic diversification across the UK as well as by lessee.
Exhibit 2: Summary of H122 financial performance
£m unless stated otherwise |
H122 |
H121 |
H122/H121 |
FY21 |
Rental & other income |
18.3 |
15.9 |
15.0% |
33.1 |
Expected credit loss |
(0.5) |
0.0 |
0.0 |
|
Total expenses |
(3.9) |
(3.4) |
13.0% |
(6.9) |
EPRA cost ratio |
21.3% |
21.5% |
20.9% |
|
Operating profit before revaluation of properties |
14.0 |
12.5 |
11.7% |
26.2 |
Change in fair value of investment properties |
17.1 |
0.7 |
9.0 |
|
Operating profit |
31.1 |
13.2 |
35.2 |
|
Recurring net finance expense |
(4.2) |
(2.8) |
51.2% |
(6.8) |
Non-recurring write-off of loan arrangement fees |
(2.0) |
0.0 |
||
PBT & net profit |
24.9 |
10.5 |
137.7% |
28.4 |
Adjusted for: |
||||
Change in fair value of investment properties |
(17.1) |
(1.2) |
(9.0) |
|
EPRA earnings |
7.8 |
9.2 |
-15.6% |
19.4 |
Amortisation of loan arrangement fees |
0.6 |
0.5 |
1.3 |
|
Written off loan arrangement fees |
2.0 |
0.0 |
||
SOHO adjusted earnings |
10.4 |
9.7 |
6.4% |
20.7 |
Change in fair value of held for sale properties |
N/A |
|||
Edison adjusted earnings |
20.7 |
|||
Shares outstanding (m) |
402.8 |
402.8 |
0.0% |
402.8 |
Average shares outstanding (m) |
402.8 |
402.8 |
0.0% |
402.8 |
Basic & diluted IFRS EPS (p) |
6.19 |
2.60 |
7.05 |
|
EPRA EPS (p) |
1.94 |
2.30 |
-15.6% |
4.82 |
SOHO adjusted EPS (p) |
2.57 |
2.42 |
6.4% |
5.14 |
DPS (p) |
2.73 |
2.60 |
5.0% |
5.2 |
Dividend cover (EPRA earnings) |
0.71 |
0.88 |
-19.6% |
0.93 |
Dividend cover (adjusted earnings) |
0.94 |
0.93 |
1.3% |
0.99 |
IFRS portfolio at fair value |
669.6 |
596.2 |
641.8 |
|
Gross borrowings |
(263.5) |
(198.5) |
(263.5) |
|
Cash |
41.6 |
28.2 |
52.5 |
|
Net assets |
450.3 |
428.7 |
436.1 |
|
IFRS & EPRA NTA per share (p) |
111.8 |
106.4 |
5.0% |
108.3 |
NAV total return (%) |
5.8 |
2.4 |
6.6 |
|
Gross gearing (gross debt/gross assets) (%) |
36.8 |
31.5 |
37.6 |
|
Net LTV (net debt/portfolio valuation) (%) |
33.3 |
28.7 |
33.0 |
Source: Triple Point Social Housing REIT historical data, Edison Investment Research
Comparing H122 to H121, unless stated otherwise, we note that:
■
Annualised contracted rents increased to £37.4m from £33.4m (end-FY21: £35.8m), driven by acquisitions and rent indexation, predominantly to CPI, and rental and other income during the six-month period increased by c 15% to £18.3m.
■
A c £0.5m expected credit loss reflected the dip in rent collection to 96% from the normal 99% or 100%.
■
Total expenses grew at a lower rate than income and excluding the expected credit loss the EPRA cost ratio was slightly lower at 21.3% versus 21.5% (FY21: 20.9%). Investment management fees of c £2.4m (+4%) tracked the increase in net assets to which they are linked, while other administrative expenses increased by 34% to c £1.4m (+34%), including an impact from inflation.
■
Operating profits before property revaluation increased c 12%, including the impact of expected credit losses.
■
The increase in finance costs reflected higher average borrowing and the August 2021 refinancing of floating rate debt into long-term fixed-rate debt. Although this increased the average cost of debt at the time, it has protected SOHO from the subsequent significant rise in interest rates.
■
Reported EPRA earnings (-16%) were negatively affected by the non-recurring loan arrangement fee write-off. Excluding this, EPRA earnings increased c 6% to £9.8m from £9.25m (H221: £10.2m). SOHO’s adjusted ‘cash’ earnings also increased c 6% to £10.4m.
■
DPS declared of 2.73p was in line with the annual 5.46p target (+5%) and was 0.71x covered by reported EPRA earnings and 0.94x covered by adjusted earnings. On a run rate basis,7 adjusted earnings covered DPS 100%.
The run rate basis annualises current EPRA earnings.
■
The net change in the fair value of investment properties was £17.1m, with the gross gain driven by rent indexation and some yield tightening during H122. The EPRA ‘topped-up’ net initial yield of 5.29% compared with 5.27% at end-FY21 and was unchanged on H121.
■
Compared with end-H121, both IFRS and EPRA NTA per share increased 5.0% to 111.8p and increased by 3.2% versus end-FY21. Adjusting for dividends paid, the H122 NAV total return was c 5.7%.
Forecasts
On an underlying basis, excluding the c £2m non-cash, non-recurring write-off of loan arrangement fees, our FY22e EPRA and adjusted earnings are reduced by c £0.7m and £1.0m respectively, primarily the result of slower capital deployment than we previously assumed. FY23e EPRA and adjusted earnings are each modestly lower, by £0.1m and £0.4m, respectively.
We forecast DPS to be substantially covered by adjusted earnings in FY22 and fully covered, on a fully deployed basis, in FY23.
Exhibit 3: Key forecasts and revisions
New forecast |
Previous forecast |
Change |
Change |
|||||
£m unless stated otherwise |
FY22e |
FY23e |
FY22e |
FY23e |
FY22e |
FY23e |
FY22e |
FY23e |
Total income |
37.2 |
39.1 |
38.1 |
39.9 |
-0.8 |
-0.8 |
-2.2% |
-1.9% |
Expected credit loss |
(0.5) |
0.0 |
0.0 |
0.0 |
-0.5 |
0.0 |
||
Total expenses |
(7.8) |
(8.1) |
(7.7) |
(8.1) |
-0.1 |
0.0 |
1.0% |
0.0% |
Net finance expense |
(10.4) |
(8.4) |
(9.1) |
(9.1) |
-1.3 |
0.7 |
14.1% |
-7.4% |
EPRA earnings |
18.6 |
22.7 |
21.3 |
22.8 |
(2.7) |
(0.1) |
-12.5% |
-0.4% |
Amortisation of loan arrangement fees |
1.2 |
1.2 |
1.5 |
1.5 |
-0.3 |
-0.3 |
-22.5% |
-20.0% |
Loan arrangement fees written off |
2.0 |
0.0 |
0.0 |
0.0 |
2.0 |
0.0 |
||
Adjusted earnings |
21.7 |
23.9 |
22.8 |
24.3 |
(1.0) |
(0.4) |
-4.4% |
-1.7% |
EPRA EPS (p) |
4.62 |
5.63 |
5.28 |
5.65 |
-0.7 |
0.0 |
-12.5% |
-0.4% |
Adjusted EPS (p) |
5.40 |
5.92 |
5.65 |
6.02 |
-0.3 |
-0.1 |
-4.4% |
-1.7% |
DPS declared (p) |
5.46 |
5.62 |
5.52 |
5.69 |
-0.1 |
-0.1 |
-1.1% |
-1.1% |
EPRA DPS cover (x) |
0.85 |
1.00 |
0.96 |
0.99 |
||||
Adjusted DPS cover (x) |
0.99 |
1.05 |
1.02 |
1.06 |
||||
EPRA NTA per share (NAV) (p) |
115.7 |
122.5 |
115.4 |
120.8 |
0.2 |
1.7 |
0.2% |
1.4% |
NAV total return (%) |
11.9 |
10.6 |
11.7 |
9.4 |
Source: Edison Investment Research
Our key forecasting assumptions include:
■
FY22 investment commitments of £35m (including acquisition costs), of which £12m in H122, compared with c £41m previously. We assume an average 5.9% net initial yield on acquisition.
■
Like-for-like rental growth of c 4% through 2022 and 5% through 2023.
■
We have assumed no additional provision for credit losses beyond that reported for H122.
■
We expect SOHO to fund acquisitions from existing drawn fixed-rate debt/cash resources although it has the flexibility to draw on its £50m RCF if required. Forecast interest costs increase in FY22 with a full year of the new financing arrangements but are unchanged in FY23.
■
Management fees develop in line with average net assets at a 0.9% pa marginal rate. Other expenses increase with inflation.
■
Gross property revaluation is assumed to broadly follow like-for-like rental growth. Our forecasts leave room for modest valuation yield widening, which may prove to be conservative.
Valuation
The key driver for valuation is the predictable long-term, inflation-linked cash flows that are reflected in progressive DPS growth and consistent positive accounting total returns. The targeted FY22 aggregate DPS of 5.46p (+5% vs FY21) represents a yield of 7.6%, while the shares are trading at a c 35% discount to end-H122 NAV per share of 111.8p, which compares with an average c 6% discount since IPO and a peak premium of c 7%. The P/NAV and yield ratios are again at the levels that were only briefly in place during the peak of pandemic uncertainty.
Exhibit 4: P/NAV and yield history since IPO |
Source: Refinitiv prices at 5 September 2022, company NAV and DPS data |
In Exhibit 5 we show a share price performance and valuation comparison with a group of companies that we would consider to be the closest peers to SOHO. The peers are all focused on stable, growing income returns, with the potential for capital appreciation, from investment in social/healthcare properties let on long leases to tenants whose income is provided, to differing degrees, by government funding. Over the past one and three years, the group average share price performance has been ahead of the broad UK property index. Within the peer group, the share price performance diverges significantly and the SSH investors, SOHO and Civitas, have seen a weaker performance than the peer group average, reflected in lower P/NAV ratios, and above average yields.
Exhibit 5: Peer valuation and performance comparison
WAULT (years) |
Price (p) |
Market cap. (£m) |
P/NAV* (x) |
Trailing yield** (%) |
Share price performance |
||||
1 month |
3 months |
12 months |
3 years |
||||||
Assura |
12 |
54 |
1607 |
0.89 |
5.5 |
-15% |
-16% |
-24% |
-25% |
Civitas Social Housing |
22 |
65 |
393 |
0.58 |
8.6 |
-8% |
-13% |
-27% |
-24% |
Home REIT |
24 |
90 |
270 |
0.81 |
6.1 |
-22% |
-19% |
-18% |
N/A |
Impact Healthcare |
20 |
100 |
405 |
0.86 |
6.5 |
-13% |
-15% |
-11% |
-8% |
Primary Health Properties |
11 |
112 |
1500 |
0.96 |
5.7 |
-17% |
-17% |
-26% |
-16% |
Residential secure Income |
N/A |
107 |
198 |
1.01 |
4.8 |
-4% |
6% |
6% |
17% |
Target Healthcare |
27 |
90 |
557 |
0.80 |
7.5 |
-17% |
-17% |
-21% |
-21% |
Average |
19 |
0.85 |
6.4 |
-14% |
-13% |
-17% |
-13% |
||
Triple Point Social Housing |
26 |
72 |
290 |
0.65 |
7.3 |
-12% |
-16% |
-24% |
-23% |
UK property sector index |
1,280 |
-16% |
-18% |
-29% |
-26% |
||||
UK equity market index |
3,774 |
-6% |
-5% |
-6% |
-4% |
Source: Company data. Refinitiv. Note: Prices at 3 October 2022. *Based on last published EPRA NAV/NTA. **Based on 12-month trailing DPS declared.
Exhibit 6: Financial summary
Period ending 31 December (£m) |
2018 |
2019 |
2020 |
2021 |
2022e |
2023e |
INCOME STATEMENT |
||||||
Total income |
11.5 |
21.1 |
28.9 |
33.1 |
37.2 |
39.1 |
Expected credit loss |
0.0 |
0.0 |
0.0 |
0.0 |
(0.5) |
0.0 |
Directors' remuneration |
(0.3) |
(0.3) |
(0.3) |
(0.3) |
(0.3) |
(0.3) |
Investment management fees |
(2.3) |
(3.9) |
(4.1) |
(4.6) |
(4.8) |
(5.0) |
General & administrative expenses |
(1.9) |
(1.8) |
(2.2) |
(2.1) |
(2.7) |
(2.7) |
Total expenses |
(4.5) |
(6.0) |
(6.6) |
(6.9) |
(7.8) |
(8.1) |
Operating profit/(loss) before revaluation of properties |
7.0 |
15.1 |
22.3 |
26.2 |
29.0 |
31.1 |
Change in fair value of investment properties |
14.5 |
11.8 |
7.9 |
9.0 |
32.9 |
26.8 |
Operating profit/(loss) |
21.5 |
26.9 |
30.2 |
35.2 |
61.8 |
57.9 |
Net finance income/(expense) |
(1.6) |
(3.2) |
(5.6) |
(6.8) |
(10.4) |
(8.4) |
PBT |
19.9 |
23.7 |
24.6 |
28.4 |
51.5 |
49.5 |
Tax |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Net profit |
19.9 |
23.7 |
24.6 |
28.4 |
51.5 |
49.5 |
Adjusted for: |
||||||
Change in fair value of investment properties |
(14.5) |
(11.8) |
(8.0) |
(9.0) |
(32.9) |
(26.8) |
EPRA earnings |
5.4 |
11.9 |
16.6 |
19.4 |
18.6 |
22.7 |
Interest capitalised on forward funded developments |
0.0 |
(0.1) |
(0.1) |
0.0 |
0.0 |
0.0 |
Amortisation of loan arrangement fees |
0.0 |
0.5 |
1.2 |
1.3 |
1.2 |
1.2 |
Loan arrangement fees written off |
0.0 |
0.0 |
0.0 |
0.0 |
2.0 |
0.0 |
Company adjusted earnings |
5.4 |
12.3 |
17.7 |
20.7 |
21.7 |
23.9 |
Basic & diluted average number of shares (m) |
237.6 |
351.1 |
360.9 |
402.8 |
402.8 |
402.8 |
Basic & diluted IFRS EPS (p) |
8.37 |
6.75 |
6.82 |
7.05 |
12.78 |
12.29 |
EPRA EPS (p) |
2.27 |
3.39 |
4.61 |
4.82 |
4.62 |
5.63 |
Basic & diluted company adjusted EPS (p) |
2.29 |
3.50 |
4.90 |
5.14 |
5.40 |
5.92 |
DPS declared (p) |
5.00 |
5.10 |
5.18 |
5.20 |
5.46 |
5.62 |
EPRA EPS/DPS (x) |
0.45 |
0.67 |
0.89 |
0.93 |
0.85 |
1.00 |
Company adj. EPS/DPS |
0.46 |
0.69 |
0.95 |
0.99 |
0.99 |
1.05 |
EPRA cost ratio |
39.0% |
28.3% |
23.3% |
20.9% |
21.0% |
20.6% |
EPRA NTA total return |
7.5% |
6.5% |
5.9% |
6.6% |
11.9% |
10.6% |
BALANCE SHEET |
||||||
Investment properties |
324.1 |
472.3 |
572.1 |
641.3 |
684.4 |
711.8 |
Other receivables |
0.0 |
0.0 |
0.0 |
2.3 |
2.6 |
2.6 |
Total non-current assets |
324.1 |
472.3 |
572.1 |
643.6 |
687.0 |
714.4 |
Cash & equivalents |
114.6 |
67.7 |
53.7 |
52.5 |
43.9 |
45.3 |
Other current assets |
3.4 |
4.3 |
4.3 |
3.9 |
3.8 |
4.0 |
Total current assets |
118.0 |
72.0 |
58.0 |
56.4 |
47.7 |
49.2 |
Trade & other payables |
(9.0) |
(8.1) |
(5.0) |
(3.7) |
(5.7) |
(5.9) |
Other current liabilities |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Total current liabilities |
(9.0) |
(8.1) |
(5.0) |
(3.7) |
(5.7) |
(5.9) |
Bank loan & borrowings |
(67.4) |
(165.0) |
(194.9) |
(258.7) |
(261.7) |
(262.9) |
Other non-current liabilities |
(1.6) |
(1.5) |
(1.5) |
(1.5) |
(1.5) |
(1.5) |
Total non-current liabilities |
(68.9) |
(166.5) |
(196.4) |
(260.2) |
(263.2) |
(264.4) |
IFRS net assets |
364.2 |
369.7 |
428.7 |
436.1 |
465.8 |
493.3 |
EPRA net assets |
364.2 |
369.7 |
428.7 |
436.1 |
465.8 |
493.3 |
Period-end basic & diluted number of shares (m) |
351.4 |
350.9 |
402.8 |
402.8 |
402.8 |
402.8 |
Basic & diluted IFRS NAV per share (p) |
103.6 |
105.4 |
106.4 |
108.3 |
115.7 |
122.5 |
Basic & diluted EPRA NTA per share (p) |
103.6 |
105.4 |
106.4 |
108.3 |
115.7 |
122.5 |
CASH FLOW |
||||||
Net cash flow from operating activity |
5.4 |
16.3 |
24.5 |
24.7 |
30.0 |
31.2 |
Cash flow from investing activity |
(160.6) |
(135.5) |
(94.4) |
(61.4) |
(9.1) |
(0.6) |
Net proceeds from equity issuance |
106.0 |
0.0 |
53.1 |
(0.0) |
0.0 |
0.0 |
Net proceeds from C share issuance |
46.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Loan interest paid |
(1.6) |
(2.9) |
(4.6) |
(5.6) |
(7.2) |
(7.2) |
Bank borrowings drawn/(repaid) |
58.0 |
111.1 |
29.4 |
65.0 |
0.0 |
0.0 |
Share repurchase |
0.0 |
(0.4) |
0.0 |
0.0 |
0.0 |
0.0 |
Dividends paid |
(10.1) |
(17.8) |
(18.8) |
(20.9) |
(21.7) |
(22.0) |
Other cash flow from financing activity |
(1.2) |
(3.5) |
(1.1) |
(2.7) |
(0.4) |
0.0 |
Cash flow from financing activity |
197.8 |
86.6 |
58.0 |
35.7 |
(29.4) |
(29.3) |
Change in cash |
42.6 |
(32.6) |
(11.9) |
(1.0) |
(8.5) |
1.4 |
Opening cash |
54.8 |
97.3 |
64.7 |
52.9 |
51.9 |
43.4 |
Closing cash (excluding restricted cash) |
97.3 |
64.7 |
52.9 |
51.9 |
43.4 |
44.7 |
Restricted cash |
17.3 |
3.0 |
0.8 |
0.6 |
0.6 |
0.6 |
Cash as per balance sheet |
114.6 |
67.7 |
53.7 |
52.5 |
43.9 |
45.3 |
Debt as per balance sheet |
(67.4) |
(165.0) |
(194.9) |
(258.7) |
(259.6) |
(260.8) |
Unamortised loan arrangement costs |
(1.1) |
(4.1) |
(3.6) |
(4.8) |
(3.9) |
(2.7) |
Total debt |
(68.5) |
(169.1) |
(198.5) |
(263.5) |
(263.5) |
(263.5) |
Net (debt)/cash excluding restricted cash |
28.8 |
(104.4) |
(145.6) |
(211.6) |
(220.1) |
(218.8) |
Net LTV (net debt/investment property) |
NA |
22.1% |
25.5% |
33.0% |
32.2% |
30.7% |
Company gearing (gross debt/gross asset value) |
15.5% |
31.1% |
31.5% |
37.6% |
35.9% |
34.5% |
Source: Triple Point Social Housing REIT historical data, Edison Investment Research forecasts
|
|
Research: Consumer
Greggs’ impressive sales performance in Q322 enabled it to maintain its FY22 PBT guidance, despite the increasing pressures on consumer discretionary income and (maintained) input cost inflation. Growth is driven by momentum in its own initiatives, eg menu innovation and trading in new channels and dayparts, which is helping Greggs to gain market share. Our DCF-based valuation of £29.70/share is unchanged.
Get access to the very latest content matched to your personal investment style.