Corestate’s (CCAP) H117 results reflect strong organic growth assisted by an expanding investment platform (AUM at €3.5bn as of end-June 2017 vs €2.8bn as of end-FY16), good transaction volumes (€1.4bn from 11 transactions vs €0.2bn from 23 deals in H116) and a solid increase in client funds raised (€356.1m vs €52.6m). The recent large acquisitions of Hannover Leasing (HL) and Helvetic Financial Services (HFS) translate into an increase in AUM to c €20bn by end-2017. Consequently, management guides to FY17 adjusted EPS in the range of €5.14-5.44 (vs €1.47 in FY16). Corestate’s shares are trading at a 2017e P/E multiple of just 10.5x, implying a 22% discount to the peer group.
Written by
Neil Shah
Corestate Capital Holding |
Organic growth coupled with M&A activity
Real estate asset management |
Scale research report - Update
30 August 2017 |
Share price graph Share details
Business description
Bull
Bear
Analyst
|
Corestate’s (CCAP) H117 results reflect strong organic growth assisted by an expanding investment platform (AUM at €3.5bn as of end-June 2017 vs €2.8bn as of end-FY16), good transaction volumes (€1.4bn from 11 transactions vs €0.2bn from 23 deals in H116) and a solid increase in client funds raised (€356.1m vs €52.6m). The recent large acquisitions of Hannover Leasing (HL) and Helvetic Financial Services (HFS) translate into an increase in AUM to c €20bn by end-2017. Consequently, management guides to FY17 adjusted EPS in the range of €5.14-5.44 (vs €1.47 in FY16). Corestate’s shares are trading at a 2017e P/E multiple of just 10.5x, implying a 22% discount to the peer group.
H117 results show strength across all business lines
Top line and earnings momentum was supported by the threefold increase in acquisition-related fees on the back of the transaction related to high street retail and residential asset-based investment products as part of the partnership with Bayerische Versicherungskammer (BVK). Growth in the recurring business was also healthy, with revenues from asset and property management improving by 45.4% y-o-y to €14.3m. Importantly, the split into recurring and success-based revenue stood at 64/36.
Outlook revised following recent M&A deals
The company maintained its recently raised guidance for FY17 on the back of the acquisitions of HL and HFS. CCAP guides for aggregate revenues to reach €170-180m and an adjusted EPS of €5.14-5.44. The company expects AUM to reach €20bn by end-2017 following HL and HFS consolidation. The former allows Corestate to create a fully integrated asset and investment management platform across multiple real estate asset and investor classes (including office assets), while the latter adds a mezzanine financing offering to the company’s product portfolio. These deals should also enable the company to meet the targeted share of recurring income of c 90% from 64% currently.
Valuation: Still trading at a discount to peers
According to consensus estimates, CCAP trades at a 2017e P/E ratio of 10.5x, based on forecast EPS of €5.19, which is in line with management guidance. The dividend yield is set to be c 5% this year, and is expected to increase to 6% in 2018. The rising dividend yield makes the valuation even more attractive.
Consensus estimates
Source: Corestate accounts, Bloomberg consensus estimates |
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: H117 results released
Income statement
Corestate reported solid H117 results, with adjusted EBITDA almost quadrupling to €26.0m (from €6.8m in H116). EBITDA margin rose 23.2pp to 53.6% over the same period. Aggregate revenues and gains posted a 116% increase y-o-y, driven by expansion across all business lines. This was due to solid organic growth from the core residential and retail projects, fuelled by continued investment capital inflows and yield compression on the German real estate market. G&A expenses grew 155% y-o-y, and represented 18.0% of aggregate revenues and gains (vs 15.3% in H116). Total group expenses rose 64.8% y-o-y, as the property management business grew and the investment and institutional clients teams expanded. Adjusted EPS was €1.72 (vs €0.53 in H116), despite dilution from recent share issues, assisted by stable financial expenses and a lower effective tax rate (3.1% vs 23.2% in H116).
Revenue from real estate investment management nearly tripled y-o-y to €36.5m. This increase was mainly due to the substantial success-based promote fees realised (€13.1m vs a negligible figure last year) from the successfully placed high street retail, as well as the residential asset-based investment products as part of the partnership with BVK. Acquisition-related fees stood at €9.1m (H116: €3.1m) and were aided by the same BVK transaction. Revenues from Asset and Property Management grew by 45.4% y-o-y on the back of higher AUM. In conjunction with operating expenses in Real Estate Investment Management growing by 35% y-o-y, this resulted in a sharp rise in divisional earnings to €20.1m (compared to €0.6m last year).
Corestate also reported a considerable increase in the share of profit from associates and JVs related to the alignment capital management business (€5.3m compared to €1.0m in H116). In contrast, income from real estate operations/warehousing was €6.9m (down 21.2% y-o-y). As a result, the share of recurring revenues stood at just 64% (vs >90% in H116). Nevertheless, Corestate expects this ratio to be closer to 90% in the longer term following recent acquisitions and solid organic growth in the existing business.
Balance sheet and cash flow
Corestate’s AUM rose by 25.6% to €3.5bn from €2.8bn by the end of 2016. In January, the company acquired a micro-apartment asset with 179 units in Hamburg. In the high street retail business, it recently purchased 18 properties in selected mid-sized German cities. Furthermore, Corestate obtained an investment and asset management mandate in connection with the sale of retail portfolios, comprising 90 properties in Germany.
Net operating cash flow in H117 was €6.8m, down from €27.1m in H116 as a result of adverse movements in working capital, most notably an increase in inventories resulting from warehousing and higher trade receivables due to business expansion. Net cash as of 30 June 2017 reached €16.9m compared to net debt of €10.6m at the end of H116, which is predominantly the result of the share capital increases completed last year and in February 2017.
Exhibit 1: Results highlights
€'000s |
H117 |
H116 |
y-o-y change |
Aggregate revenues and gains |
48,596 |
22,491 |
116.1% |
EBITDA (adjusted)* |
26,034 |
6,823 |
281.6% |
Adj. EBITDA margin* |
53.6% |
30.3% |
23.2pp |
EBIT (reported) |
22,322 |
6,606 |
237.9% |
EBIT margin |
45.9% |
29.4% |
16.5pp |
EPS (adjusted)* |
1.72 |
0.53 |
224.5% |
Source: Corestate accounts. Note: *Adjusted for one-off items, including costs for capital measures, corporate M&A related cost and share grant expenses, and costs for credit facilities provided by shareholders.
Exhibit 2: Divisional details
€'000s |
H117 |
H116 |
y-o-y change |
Real Estate Investment Management |
|
|
|
Total revenue |
36,476 |
12,744 |
186.2% |
Revenue from acquisition related fees |
9,073 |
3,129 |
190.0% |
Revenue from asset and property management |
14,263 |
9,806 |
45.4% |
Revenue from sales fees |
0 |
0 |
N/A |
Revenue from promote fees realised |
13,140 |
(191) |
N/A |
Total earnings from real estate investment management |
20,125 |
629 |
N/M |
Alignment Capital Management |
|
|
|
Share of profit or loss from associates and JVs |
5,255 |
1,031 |
409.7% |
Total earnings from alignment capital management |
5,268 |
775 |
579.7% |
Real Estate Operations/Warehousing |
|
|
|
Total income |
6,865 |
8,715 |
(21.2%) |
Total earnings from real estate operations/warehousing |
5,930 |
8,631 |
(31.3%) |
Source: Corestate accounts
Recent M&A deals not reflected in results
H117 results exclude the acquisitions of HL and HFS. On 1 July 2017, the company acquired HL, an asset manager and provider of real asset investment in Germany offering closed-ended mutual AIFs (alternative investment funds). HL should add c €11.6bn of AUM to the group’s portfolio by the end of 2017 (as per company guidance).
Furthermore, on 5 July, Corestate successfully completed the acquisition of HFS, a provider of mezzanine financing in the German residential and commercial real estate market for a consideration in the mid-three digit million euro range. According to the management, this deal will add around €4.3bn of AUM by the end of the year. The transaction is in line with the company’s intention to expand its product offering, facilitates growth of its fund business and improves institutional investors outreach (HFS will add 60 clients to Corestate’s customer base).
Total consideration for both transactions equals €615m and is financed with: 1) €345m from the issue of 7,365,256 new shares; 2) €150m from a secured acquisition loan; 3) €35m from a subordinated vendor loan; and 4) €85m from balance sheet cash (including a 12-month deferred portion of €39m under the HFS transaction).
Following completion of the acquisitions, CCAP expects aggregate revenues and gains to reach €170-180m, EBITDA of €115-120m, net profit at €85-90m and EPS of €5.14-5.44 (excluding one-off items such as M&A expenses).
Exhibit 3: AUM after transactions 2017e |
Exhibit 4: HL and HFS deal financing |
Source: Corestate’s IR presentation |
Source: Corestate’s IR presentation |
Exhibit 3: AUM after transactions 2017e |
Source: Corestate’s IR presentation |
Exhibit 4: HL and HFS deal financing |
Source: Corestate’s IR presentation |
Valuation
Consensus estimates for Corestate have increased significantly since our initiation report released in May, reflecting the positive impact of the HL and HFS acquisitions. Consensus for 2017e EPS now stands at €5.19 and is in line with management guidance (€5.14-5.44). The share price has increased 135% year to date and 35% since we last published.
We have compared CCAP to its German real estate fund management peers. As shown in the table below, CCAP now trades at a 22% discount to its peers on 2017e P/E. Importantly, CCAP has a higher dividend yield than almost all its peers. Publity is the outlier here, but even if we include it in the average, CCAP’s yield remains higher than those of its other peers, at 4.8% for this year and 5.9% for 2018e.
Exhibit 5: Peer group comparison
Market cap (m) |
PE (x) |
Dividend yield (%) |
|||||
2017e |
2018e |
2019e |
2017e |
2018e |
2019e |
||
Patrizia |
€1,396.2 |
23.1 |
18.7 |
16.5 |
1.3 |
1.8 |
2.1 |
Publity |
€236.7 |
6.0 |
5.3 |
4.5 |
8.3 |
9.5 |
11.2 |
VIB Vermogen |
€573.9 |
13.6 |
12.7 |
12.0 |
2.7 |
3.1 |
3.4 |
WCM Beteiligungs |
€430.2 |
10.9 |
11.4 |
10.2 |
3.5 |
4.0 |
4.3 |
Peer group average |
13.4 |
12.0 |
10.8 |
3.9 |
4.6 |
5.2 |
|
Corestate Capital |
€1,141.3 |
10.5 |
10.8 |
10.1 |
4.8 |
5.8 |
6.5 |
Premium/(discount) to peer group |
(22%) |
(10%) |
(7%) |
(18%) |
(21%) |
(20%) |
Source: Bloomberg. Note: Publity multiples are calculated based on the average of forecasts from Baader Bank and Quirin Bank (as per Bloomberg). Prices as at 15 August 2017.
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 295 Madison Avenue, 18th Floor 10017, New York US |
Sydney +61 (0)2 8249 8342 Level 12, Office 1205 95 Pitt Street, Sydney NSW 2000, Australia |
|
Research: Investment Companies
Securities Trust of Scotland (STS) aims to generate rising income and long-term capital growth from a relatively concentrated portfolio of 35 to 55 global equities. Since May 2016, the trust has been managed by Mark Whitehead, who heads up Martin Currie’s income team. A new unconstrained, high-conviction investment approach was adopted on 1 June 2016, with performance measured against a peer group comprising both closed- and open-ended funds. STS has outperformed the peer group since the change in investment strategy. The trust actively uses gearing and has a progressive dividend strategy; its current dividend yield is 3.5%.
Get access to the very latest content matched to your personal investment style.