Investor Presentation • Jul 29, 2011
Investor Presentation
Open in ViewerOpens in native device viewer
A financial model that combines recurring income and value added
Rental income generated by retail property
Development company's value added
| R E T A I L P R O P E R T Y |
h f l h d l i i i i I F t t t t n c r e a s n g e p e r c e n a g e o a s s e s n a r g e s o p p n g c e n r e s a n a m y l l l k V i R i P t a g e e a a r s d l f h d d d i i G i A G S P P t t t t r o r y e v e o p m e n o c u s o n e r e a e r a r s r e a a n r a n u i r e g o n s d h h T i 3- 4 3 0 3 5 i i i € 1 0 0 t t t ~ a r g e n y e a r s m -s z e s o p p n g c e n r e s w o r m o n : - a v e r a g e |
|---|---|
| S I N I A L R E D E T O Y P R P E R T |
f f d d d d l O i i t t t e r n g e x e n e o e n r y a n m -s c a e r a n g e - f h h h l h R i i i i i i i i i t t t t e n o r c n g p o s o n s n r e g o n s w g p o p u a o n g r o w ( ) k h l b b T 6 % i € 1 2 € 1 5 t t t a r g e m a r e s a r e n v a u e e r m s n- n : |
| O C F F I E O P R P E R T Y |
/ d l f h h h l l d d d C i i i i t t t t t r e a o n r e e v e o p m e n o a s s e s w g e n v r o n m e n a v a u e a e h b d l l l C i i i i i t t t a n g e n u s n e s s m o e r a s n g c a p a o c a p u r e m o r e v a u e : k h 2 0 1 % 1 0 % 5 5 t t t a r g e m a r e s a r e : - |
| R E T A I L P R O P E R T Y |
l € 2 1 1 i i t t h f l l l L V i G m n p o e n a a u n c o e n e u v e a a r e n n e i t t n v e s m e n s l l l h d i i i T F V t w o n e w a m y a g e s a u o r s e d l € 8 i i 5 t m n a s s e s p o s a s l h d l k 2 % i i T 4 t t t e n a n r e v e n u e s u p a r g e s o p p n g c e n r e s a n r e a p a r s : ; f d t o u p e r o r m e |
|---|---|
| R E S I D E N T I A L P R O P E R T Y |
( h f l d S i i i i i i 3 8 % € 3 4 4 i t t t a r p r s e n n a n c a n c a o r s r e v e n u e s u p o m o p e r a n g , f ) d b l d i € 3 8 5 t t p r o o e o m u f ( ) d k h R i € 6 1 7 4 5 % i t t e s e r v a o n s o m u p a n m a r e s a r e g a n s ( ) 1 l f f b E i i i i i i U t t t t x c u s v e n e g o a o n s o r a c q u s o n o r a |
| O F F I C E P R O P E R T Y |
l f l d é f C i 1 3 1, 6 0 0 i i T F i i L D t t o m p e o n o s q m n c u n g o u r r s n a e n s e f d k I € 8 8 i i t t t- t n v e s m e n s o m n a w a a n -s e e m a r e ( ) l f f f d f l l d b f i i i € 3 0 € 1 2 F 5 5 t t r s c o s n g o n o c e p r o p e r y u n m o o w e y m o d d l i i i t t t a o n a c o m m m e n s |
| h € p e r s a r e |
H 1 2 0 1 1 |
( ) 3 h C a n g e |
|---|---|---|
| ( ) 1 f i i R t t e c u r r n g n e p r o |
€ 6 2 9 |
1 3 % + |
| ( ) 2 l N t t e a s s e a e v u |
€ 1 4 6 7 |
% 5 3 + |
| L T V |
9 % 5 1 |
3 1 t p - |
(1) Recurring operating profit after interest expense and income tax(2)Diluted going-concern NAV after financial instruments and non-SIIC tax regime (3)Change in recurring net profit vs. H1-2010, change in NAV and LTV vs. 31 December 2010
| € I F R S m - |
H 1 2 0 1 1 |
H 1 2 0 1 0 |
h C a n g e |
|---|---|---|---|
| R e v e n u e |
3 4 4 0 |
2 4 8 8 |
3 8 % + |
| i N t t e p r o p e r y n c o m e |
4 6 4 |
2 4 6 |
8 8 % + |
| f % o r e v e n u e s |
1 3 % 5 |
9 9 % |
|
| f i i i R t t |
3 8 5 |
1 8 7 |
1 0 6 % + |
| e c u r r n g o p e r a n g p r o |
|||
| i i O t p e r a n g m a r g n |
% 1 1 2 |
% 7. 5 |
3 7 t + p s |
Results reflect business recovery in 2009(1)
(1) It takes 18 to 24 months on average from the time the contract is signed (the reservation) until revenue is recognised as construction progresses
(1)Federation of Property Developers – 11 May 2011
€m incl. tax
| l. l h € i i t t m n c a x u n e s s o e r w s e i d i d t n c a e |
H 1 2 0 1 1 |
H 1 2 0 1 0 |
|---|---|---|
| d L t a n p r o c u r e m e n |
9 1 8 |
6 7 7 |
| k l h i M t a r e n g a u n c e s |
6 7 7 |
5 6 9 |
| ( ) k l h f M i i t t a r e n g a u n c e s n o. o u n s |
2, 5 0 0 ~ |
2, 6 4 2 |
| l ( ) D i % t s p o s a r a e |
2 1 % |
2 1 % |
| k l ( l. ) B t a c o g e c a x x |
6 1, 5 7 |
9 1, 1 1 |
| ( ) k l h B t a c o g m o n s |
2 8 |
2 5 |
| ( ) 2 f f d f l O i t e r a n p o r o o |
3, 0 6 6 |
1, 8 8 6 |
| f f d f l ( h ) O i t t e r a n p o r o o m o n |
3 0 |
1 9 |
Continued market share gains
Clear visibility over 2 years due tobacklog
(1)Value based on Q1 figures (national figures for Q2 not available as of publication date)
(2) 97.8% of the portfolio consists of unilateral options on property
| H 1 2 0 1 1 |
H 1 2 0 1 0 |
|
|---|---|---|
| d i G P t t t e r c e n a g e g e n e r a e n r e a e r i P A a r s r e a |
6 4 % |
5 0 % |
| f i i P t t e r c e n a g e o p r e m u m p r o p e r e s |
% 5 0 |
% 3 9 |
| f h b P t e r c e n a g e o o m e e r s u y |
% 5 5 |
% 4 5 |
In a climate of relatively weaker market demand, Cogedim maintained its positions owing to its historical fundamentals
Chaville - Mon Jardin, La Forêt
(1)Ranked No. 1 of the eight largest French property developers by the 2011 Novethic survey on buildings' eco-performance
Secure residential compounds on landscaped grounds offering premium services and shared facilities (pools, playgrounds, golf driving ranges, etc.)
Urban communities near transportation facilities offering services geared to active seniors who rent (Cogedim manages the properties for investors)
Viry, Le Parc
– 150 residential units Arcachon, Patio Plaisance – 69 residential units
Cogedim is No. 1 in value in the greater Paris and Lyon areas and plans to become one of the top three in every region where the Group plans to establish operations
(1) Estimated population growth over 10 years: Toulouse: +13.8%, Montpellier, Perpignan, Toulon and Nîmes: +7.8% (vs. average for mainland France: +4.6%) (Source: BIPE)
Over the long term, Cogedim holds potential for sustaining a market share of ~6% in value terms (i.e. €1.2bn-€1.5bn)
| € I F R S m - |
H 1 2 0 1 1 |
H 1 2 0 1 0 |
h C a n g e |
|---|---|---|---|
| R e v e n u e |
5 0 6 |
3 5 3 |
4 4 % + |
| i N t t e p r o p e r y n c o m e f % o r e v e n u e s |
2 8 % 5 5 |
3 6 1 0 1 % |
2 1 % - |
| F e e s |
2 7 |
4 5 |
0 % 4 - |
| f i i i R t t e c u r r n g o p e r a n g p r o % R e v e n u e |
( ) 0 1 ( ) % 0 1 |
4 4 % 1 2 5 |
N A |
oInvestor interest in "core" assets and in the most liquid sectors
oBanks are wary: the market is dominated by equity investors
oTake-up in Greater Paris area stable over the past year (1.1 million sqm )
oUsers want to save money: pooling space, seeking lower rents
oAvailable supply stable for more than one year: 3.7 million sqm
oFew entirely speculative projects, decisions postponed
Lyon – Nexans – Ambre and Opale
Off-plan sales: €45.4m including tax12,300 sqm net floor area, BBC certifiedCompletion scheduled for Q2 2013
La Défense – Tour Chartis
Delegated project manager (renovation)30,000 sqm net floor area Completion scheduled for Q4 2013
87,600 sqm net floor area of office space Very High Energy Efficiency rating Tallest skyscraper in La Défense (231m) Redevelopment for AXA / Beacon
Largest HQE project in Europe Grand prix national de l'ingénierie MIPIM Award 2011
(1) Insurance companies, pension funds, European, Asia Pacific sovereign funds
Completion of 39,730 sqm of hotels and offices in Greater Paris Area
Green One - 5,175 sqm - Paris 18
Suite Novotel - 6 140 sqm -
Issy les Moulineaux Crédit Agricole Alpes Provence – 21,800 sqm – Aix
Altarea Cogedim Entreprise: 5%-10% market share
| € S I F R m - |
2 0 H 1 1 1 |
2 0 0 H 1 1 |
h C a n g e |
|---|---|---|---|
| l R t e n a r e v e n u e |
8 0 8 |
8 0 9 |
% 0 1 - |
| l i N t t e r e n a n c o m e f l % i t o r e n a n c o m e |
7 4 9 9 2 7 % |
7 4 7 9 2 3 % |
0 3 % + |
| f i i i R t t e c r r n g o p e r a n g p r o u |
6 4 1 |
6 6 9 |
4 1 % - |
| f l % i t o r e n a n c o m e |
7 9 4 % |
8 2 7 % |
3 3 t p - |
Retailer revenues (same-store basis, 2006 = base 100 )
| f l b i S a m e- o o r a r e a a s s |
b i S t a m e- s o r e a s s |
|
|---|---|---|
| l k d l l l R i F i V i t e a p a r s a n a m y a g e s |
3. 7 % + |
3. 0 % + |
| h S i t o p p n g c e n r e s |
% 1. 7 + |
0. 3 % + |
| l T t o a |
% 2. 4 + |
% 1. 1 + |
| i d C N C C n e x |
0. 3 % + |
0. 6 % - |
Family Village - Le Mans
| € m |
h C a n g e |
|
|---|---|---|
| l i N H 1 2 0 1 1 t t e r e n a n c o m e |
7 4 7 |
|
| h d S i t o p p n g c e n r e s o p e n e |
0 5 + |
6 % 7 |
| l i D s p o s a s |
( ) 8 3 |
( ) % 1 1 1 |
| A i i i t c q u s o n s |
4 0 + |
5 4 % |
| d l R t e e v e o p m e n s |
( ) 0 8 |
( ) 1 1 % |
| k f l k h i i L e- o r- e c a n g e |
0 2 + |
% 0 3 |
| l h i l i T t t t o a c a n g e n n e r e n a n c o m e |
0 2 + |
0 3 % |
| l i i N H 1 2 0 1 1 t t e r e n a n c o m e n |
4 9 7 |
|
(1) On a like-for-like basis
| d ( 2) m |
( ) in €m co m e |
( ) In €m tm t ve s en |
l d Y ie |
|
|---|---|---|---|---|
| n | 9, 8 0 0 1 |
|||
| io ns n |
1 1, 6 0 0 |
|||
| io t n |
5 4, 4 0 0 |
|||
| io t n |
3 7, 8 0 0 |
|||
| io t n |
2 1, 3 0 0 |
|||
| io t n |
2 9, 0 0 0 |
|||
| 1 7 3 9 0 0 |
2 4. |
2 8 |
8. 7 % |
|
| io t n |
3 2, 9 0 0 |
|||
| io ns n |
4, 9 0 0 |
|||
| b hm is t en |
6, 7 0 0 |
|||
| is hm t en |
0 | |||
| io t n |
3 0, 0 0 7 |
|||
| b hm is t en |
5, 0 0 0 |
|||
| io ns n |
2, 4 0 0 |
|||
| 8 2, 6 0 0 |
3 5. |
3 9 |
9. % 1 |
|
| io t n |
1 6, 9 0 0 |
|||
| io t n |
3 5, 5 0 0 |
|||
| 5 2, 4 0 0 |
1 6. |
1 7 |
% 9. 4 |
|
| io t ea te ea ea ea ea ea te b ea r te ea ea |
8 9 3 |
7 6 3 |
| T O T A L |
j 1 5 ts p ro ec |
3 0 8, 9 0 0 |
7 7. 1 |
8 5 6 |
9. 0 % |
|
|---|---|---|---|---|---|---|
| -- | ----------------------- | ------------------------------------ | ----------------------------- | -------------- | ------------- | -------------- |
(1) Under construction or for which land has been purchased or is under contract, with partial or full authorisations (figures for Group share). This pipeline does not include projects that are currently in negotiation or in an advanced research stage.
(2)Budget including interest expense and internal costs
Villeneuve la Garenne 4km north-west of Paris86,000 sqm net floor area 150 storesLocated near major roads Investments of €234m for 100%; Altarea: 50%Opening scheduled at end-2013Letting > 50%
Les Hunaudières - south-east of Le Mans (63,000 sqm after extension)
34,000 sqm extension
Opening scheduled in 2013
Nîmes Costière - south of Nîmes
Creation (28,500 sqm) Opening scheduled in early 2013
| / € I F R S m |
H 1 2 0 1 1 |
H 1 2 0 1 0 |
% |
|---|---|---|---|
| h S i t o p p n g c e n r e s |
6 4 1 |
6 6 9 |
|
| d l d l R i i t t t e s e n a p r o p e r y e v e o p m e n |
3 8 5 |
1 8 7 |
|
| f f d l O i t t c e p r o p e r y e v e o p m e n |
( ) 0 1 |
4 4 |
|
| f i i i R t t e c r r n g o p e r a n g p r o u |
1 0 2 6 |
9 0 0 |
1 4 % + |
| f d b C t t t o s o n e e |
( ) 3 8 5 |
( ) 3 4 8 |
|
| h O t e r |
2 3 |
4 1 |
|
| f i i R t t e c u r r n g n e p r o |
6 6 4 |
5 9 3 |
% 1 2 + |
| h l d h C i i t a n g e n v a u e a n o e r n o n -r e c u r r n g i n c o m e |
4 7 2 |
( ) 3 4 5 |
|
| f i N t t e p r o |
1 1 3 6 |
2 4 8 |
|
| / * h ( h ) R N P € p e r s a r e s a r e |
6 2 9 |
5 5 7 |
% 1 3 + |
(1) Diluted going-concern NAV after financial instruments and non-SIIC tax regime EPRA NAV: €141.9 (+ 3.1%) / EPRA triple NAV: €138.6 (+ 5.4%)
Net debt at 30 June 2011: €2,071m
Maturity schedule (excluding property development)
LTV ICR ICRCovenant ≤ 65% ≥ 2x June 2011 51.9% June 2011 51.9% 2.8x December 2010 53.2% 2.7x Consolidated Covenants / corporate debt
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.