DBS maintain BUY:
Last Traded Price: S$0.675 (STI : 2,916.78)
Price Target : S$0.77 (14% upside) (Prev S$0.90)
Potential Catalyst: Acquisitions/increase in German CPI
Where we differ: In line with expectations
Analyst
Mervin Song CFA +65 6682 3715
[email protected]
Derek Tan +65 6682 3716
[email protected]
Price Relative
Forecasts and Valuation
FY Dec (EUR m) 2014A* 2015F 2016F 2017F
Gross Revenue 8 27 33 33
Net Property Inc 8 24 30 31
Total Return (6) 17 23 22
Distribution Inc 6 19 25 26
EPU (S cts) (1.9) 4.4 5.8 5.5
EPU Gth (%) nm nm 30 (5)
DPU (S cts) 2.0 5.1 6.3 6.3
DPU Gth (%) nm 146 25 0
NAV per shr (S cts) 63.1 61.5 61.0 60.3
PE (X) nm 15.2 11.7 12.4
Distribution Yield (%) 3.0 7.5 9.4 9.4
P/NAV (x) 1.1 1.1 1.1 1.1
Aggregate Leverage (%) 31.1 43.4 43.6 43.8
ROAE (%) (6.2) 7.7 9.5 9.0
Distn. Inc Chng (%): 13 45 44
Consensus DPU (S cts): - - -
Other Broker Recs: B: 1 S: 0 H: 1
* for period between 13Aug-31Dec14
Source of all data: Company, DBS Bank, Bloomberg Finance L.P
Too cheap to ignore
Concerns largely priced in. We maintain our BUY call with
revised TP of S$0.77. While the market has rightly placed a
liquidity discount over IREIT due to (1) its small free float (c
29.5%) and market cap, and (2) risk of further devaluation of
the EUR versus SGD on the back of potential QE by the ECB,
we believe these risks have largely been priced in. This is
because even with a further 10% devaluation of the EUR,
IREIT’s FY16F yield is still attractive at 8.5% versus our current
forecast of 9.4%.
Boost from recent Berlin acquisition. IREIT recently completed
the acquisition of a property in Berlin for EUR144.2m, which
implies 7.1% proforma FY14 NPI yield. Beyond the boost in
earnings, the property further diversifies IREIT’s portfolio to five
German cities and increases cash flow visibility with weighted
average lease expiry (WALE) by gross rental income (GRI) now
at c.7 years, up from c.6 years previously.
Exposure to potential cap rate compression in the German real
estate market. With the ECB having embarked on a QE
programme to reflate the European economy, we believe IREIT
provides investors to a potential uplift in property values
through the compression of cap rates.
Valuation:
We lowered our DCF-based TP to S$0.77 from S$0.90 after
incorporating the 45-for-100 rights issue at S$0.468 per unit
and the acquisition of the Berlin property. With an attractive
9.4% FY16 yield and 15% upside to our revised TP of S$0.77
we reiterate our BUY recommendation.
Key Risks to Our View:
The key risk to our view is a significant depreciation of EUR
versus SGD beyond the 1.54 FX rate that our economists have
projected. For every 0.10 change in the EURSGD FX rate, our
DCF valuation changes by 6%. In addition, a weaker than
expected inflation rate would also delay any increase in rents.