Investor Presentation • May 24, 2023
Investor Presentation
Open in ViewerOpens in native device viewer
2
Operational update Financial update Market Outlook and summary




* EBITDA is profit before interest, taxes, depreciation and amortization. EBITDA adjusted is excluding financial expenses included in project costs. ** EBITDA is operating profit before depreciation, gains (losses) and profit from associated companies.
Highlights Operational update Financial update Market Outlook and summary

| • Increased due to geopolitical unrest and shortages after COVID-19 pandemic |
|
|---|---|
| Construction cost |
• New projects in certain areas postponed due to high construction costs |
| Construction costs now falling • |
|
| • Risk-minimizing sales model |
|
| Operating | - Minimum presale of 60% and fixed construction cost secured for all units under construction |
| model | • Temporary adjustment to operating model, adapting to market uncertainty |
| - Additional contractual reservation: Construction start subject to construction cost |
|
| Land bank | Acquired two new land plots in Q1 2023 totalling ~850 units • |
| - Sandsli, Bergen ~600 units |
|
| - Tangen, Drammen ~250 units |
|
Note: Sales value is adjusted for Selvaag Bolig's share in joint ventures. Units sold are sales contracts entered into with customers pursuant to the Norwegian Housing Construction Act. In accordance with the IFRS, they are recognised as income on delivery.




Note: Sales value is adjusted for Selvaag Bolig's share in joint ventures.
*Total columns show Selvaag Bolig's gross sales. **Columns excluding dotted areas show Selvaag Bolig's net sales.


Units sold are sales contracts entered into with customers pursuant to the Norwegian Housing Construction Act. In accordance with the IFRS, they are recognised as income on delivery.

Units
Note: Number of units are adjusted for Selvaag Bolig's share in joint ventures.
Sales value units under construction Expected completions per quarter


· Expected completions for the full year 2023: 744 · 80% of 2023 completions sold by Q1 2023
Note: Sales value and number of units are adjusted for Selvaag Bolig's share in joint ventures. * Includes: Oslo, Lørenskog, Follo, Tønsberg, Asker.
Highlights Operational update Financial update Market Outlook and summary


* EBITDA is profit before interest, taxes, depreciation and amortization. EBITDA adjusted is excluding financial expenses included in project costs.


* Construction costs are exclusive of financial expenses in the segment reporting (NGAAP). Note: EBITDA is operating profit before depreciation, gains (losses) and profit from associated companies.
NOK million
Note: Items of less than NOK 55 million are excluded from the cash flow overview.
411
-177

Net change in borrowings
Cash and cash equivalents at 31 March 2023


NOK million
| Loan facility | Drawn at 31.03.23 (NOKm) |
Interest rate margin* |
|
|---|---|---|---|
| 1 | Construction loan facilities from a range of Nordic credit institutions |
1 547 | 1.65% - 2.40% |
| 2 | Debt to Urban Property** | 587 | 3.75%*** |
| 3 | Land loan facilities from a range of Nordic credit institutions |
205 | 1.50% - 2.95% |
| 4 | NOK 300 million revolving credit facility from DNB maturing in 2025 |
0 | 2.50% - 3.00% |
| 5 | NOK 150 million working capital facility from DNB with annual renewal |
0 | 2.10% |

Total net interest-bearing debt NOK 1 873 million at 31.12.22
Land loan Debt to Urban Propery Construction loan

NOK million
* Margin added to 3m NIBOR.
** Repurchase agreements portfolio B and seller credits. *** + 2.00% fee at property repurchase.
466
586
512

* Net income attributable to shareholders in Selvaag Bolig ASA.
** Based on equity at the start of the period (attributed to shareholders in Selvaag Bolig ASA).
Q1 2020 Net income excluding Other gains of NOK 1 029m
Highlights Operational update Financial update Market Outlook and summary


Sources: Historic data: Statistics Norway (SSB), Forecasted housing completions: Hawii Analyse, Forecasted housing need next 5 years: Prognosesenteret. Note: Number of persons per household in Oslo: 1.90.
Note: Housing need calculated on parameters such as number of persons per household, lag on housing development, housing demolition. Note: Completions exclusive of student- and senior housing.
* Estimates based on actual sales, future sales starts, and historical data.
** Uncertainty due to project lead-time.

Sources: Historic data: Statistics Norway (SSB), Forecasted housing completions: Hawii Analyse, Forecasted housing need next 5 years: Prognosesenteret. Note: Housing need calculated on parameters such as number of persons per household, lag on housing development, housing demolition. Note: Completions exclusive of student- and senior housing.
* Akershus county = Viken county ex. Buskerud and Østfold.
** Estimates based on actual sales, future sales starts, and historical data.
*** Uncertainty due to project lead-time.

Source: Hawii analyse.
* Including withdrawals.

Source: Hawii analyse.
* Including withdrawals.
24
Source: Hawii analyse.

*** Population at YE 2022.

Source: Eiendomsverdi, Statistics Norway.




Source: Eiendom Norge.
* Nominal price change.
** Includes Stavanger, Sola, Sandnes, Randaberg.



Bjerke | Oslo
Lørenskog stasjonsby | Greater Oslo

Skårerbyen | Greater Oslo







Landås | Greater Oslo



Ballerud | Greater Oslo

Lørenvangen| Oslo

Lilleaker | Oslo
Highlights Operational update Financial update Market Outlook and summary





Next event: 2 nd quarter 2023 10 August 2023


Illustrative risk profile at construction start of a NOK 100 million project with a 12% margin
• Construction starts after minimum 60% pre-sale
• Sales subject to project cost reservations
• Remaining risk very limited

Illustrative risk profile at construction start of a NOK 100 million project with a 20% margin


*Excluding earnings and dividend from UP transaction.
The company aims to pay dividends of minimum 60 per cent of net annual profit, paid in two instalments over the year. However, the size of the dividend will be weighed against the company's liquidity forecasts and capital adequacy.
The company aims to pay dividends of minimum 40 per cent of net annual profit, paid in two instalments over the year. However, the size of the dividend will be weighed against the company's liquidity forecasts and capital adequacy.
The company will maintain an equity ratio of minimum 30 per cent.
Source: Oslo Børs.


Q1 16 Q4 16 Q3 17 Q2 18 Q1 19 Q4 19 Q3 20 Q2 21 Q1 22 Q4 22
* All numbers in brackets from previous quarter.

| Shareholder | # of shares |
% share |
|---|---|---|
| SELVAAG AS |
50 180 087 |
53.5% |
| PARETO INVEST NORGE AS |
4 671 772 |
5.0% |
| VERDIPAPIRFONDET ALFRED BERG GAMBA |
3 266 051 |
3.5% |
| The Northern Trust Comp, London Br * |
2 186 000 |
2.3% |
| Chase Bank, London * JPMorgan N.A., |
912 218 1 |
2.0% |
| SANDEN EQUITY AS |
1 600 000 |
1.7% |
| EGD CAPITAL AS |
1 204 580 |
1.3% |
| MUSTAD INDUSTRIER AS |
067 454 1 |
1.1% |
| Skandinaviska Enskilda Banken AB * |
1 000 000 |
1.1% |
| International Goldman Sachs * |
974 443 |
1.0% |
| HAUSTA INVESTOR AS |
950 000 |
1.0% |
| The Northern Trust Comp, London Br * |
840 200 |
0.9% |
| BANAN II AS |
830 000 |
0.9% |
| Brothers Harriman & Co. * Brown |
684 200 |
0.7% |
| GÅSØ NÆRINGSUTVIKLING AS |
620 000 |
0.7% |
| Skandinaviska Enskilda Banken AB * |
534 628 |
0.6% |
| Brothers Harriman & Co. * Brown |
339 511 |
0.5% |
| J.P. Morgan SE * |
459 927 |
0.5% |
| Paribas BNP * |
430 000 |
0.5% |
| MELESIO INVEST AS |
400 000 |
0.4% |
| Total 20 largest shareholders |
74 322 899 |
79.3% |
| Other shareholders |
19 442 789 |
20.7% |
| Total number of shares |
93 765 688 |
100.0% |
* Further information regarding shareholders is presented at: http://sboasa.no/en

8 313 units


Land bank exposure
Trondheim 267 units
Geographical spread
Greater-Oslo 8 313 units
Stavanger 664 units
Bergen 1 158 units
Land-bank strategy
Note: The numbers represent the size of the land portfolio at 31 December 2022. All numbers are adjusted for Selvaag Bolig's share in joint ventures. The total portfolio is ~10 550 units. Of these ~5 250 are options and obligations to buy.
47
• Service offerings and good neighbourliness, make every day living easier

Source: Eiendomsverdi.

Source: Eiendomsverdi.

Source: Eiendomsverdi.

Source: Eiendomsverdi.
* Includes Stavanger, Sola, Sandnes, Randaberg.
| Area | % chg -1M | % chg. -1M seasonal adj. |
% chg YtD | % chg -12m | % chg -5Y | % chg -10Y | Average price/sqm (NOK) |
Average price (NOK) |
|---|---|---|---|---|---|---|---|---|
| Oslo | 0.7% | 1.0% | 6.2% | 1.2% | 28.2% | 81.8% | 91 449 | 6 372 478 |
| Bergen | 1.2% | 0.8% | 7.9% | 0.5% | 22.6% | 40.1% | 53 990 | 4 233 073 |
| Trondheim | 1.3% | 1.0% | 5.2% | -0.5% | 18.5% | 38.8% | 57 418 | 4 208 016 |
| Stavanger-area** | 1.1% | 0.2% | 10.4% | 4.4% | 21.9% | 7.8% | 42 787 | 4 477 427 |
| Norway | 1.0% | 0.7% | 6.8% | 0.5% | 24.0% | 56.0% | 53 704 | 4 594 966 |
Source: Eiendom Norge.
* Nominal price change.
** Includes Stavanger, Sola, Sandnes, Randaberg.
*The numbers are adjusted for Selvaag Bolig's share in joint ventures

| Lørenskog | 1 576 units | |
|---|---|---|
| Lørenskog Stasjonsby | 613 units | |
| Skårer Bolig | 325 units | |
| LSV | 500 units | |
| Pallplassen | 138 units | |
| Lillestrøm | ||
| 1 576 | ||
| units | ||
| Bjerke | 1 400 units | |
| Bjerke | 1 400 units | |
| Oslo South | 315 units | |
| Gjertsrud Stensrud | 315 units | |
| Follo/Østfold | 1 532 units | |
| Langhus | 48 units | |
| Ski | 90 units | |
| Grenseveien | 314 units | |
| Fredrikstad | 900 units |
*The numbers are adjusted for Selvaag Bolig's share in joint ventures

*The numbers are adjusted for Selvaag Bolig's share in joint ventures.

How it works:
Eliminates need for equity when purchasing land, as SBO pay 50% of purchasing price at construction start and 50%
Benefits for Selvaag Bolig:
More efficient and predictable funding of existing and new
Increases competitiveness when making land purchases - Down-side risk for SBO limited to 48 months option premium
Selvaag Bolig sold most of its land bank to Urban Property in January 2020, entering a long-term and strategic partnership. Urban Property is a financially sound, well capitalized and predictable partner.


1) + 2.5% transaction fee and option price (Nibor + 375bps).
Delivery in accordance with expectations
Project margin 18%
Delivery to customers
| Acquire and refine land for development |
Project design | Contracting, marketing and pre-sales |
Construction and sales | |
|---|---|---|---|---|
| Project margin 20% |
· Buy (i) options on unzoned land or (ii) ready-to-build land · Opitmize project for zoning process |
· Optimize project design - Net/gross-factor - Tailor to meet market demand price/quality · Plan and prepare for construction |
· Pre-marketing · Competitive tender for construction · 60% pre-sale before construction start |
· Fixed-price contracts · Prices on remaining 40% increased gradually · Construction financed with construction loans |
| 15% | ||||
| 10% | ||||
| 5% | ||||
| 0% | ||||
| Land acquired with minimum 10% project margin 1) Assuming flat market development. |
Adding value through building permits and area utilisation |
Value added when achieving 60% pre-sale |
Maximising price in accordance with market |
· Target 100% sale at delivery
Example apply a land ownership period in Urban Property of 3-4 years, and a finance cost of 4% on all capital employed in the project.
| PROJECT CALCULATIONS 1 2 |
PROJECT CALCULATIONS | ||||
|---|---|---|---|---|---|
| BEFORE URBAN PROPERTY | AFTER URBAN PROPERTY | ||||
| Figures for illustration purposes only | MNOK | % | MNOK | % | |
| Sales revenue | 348.5 | 100.0% | 348.5 | 100.0% | |
| Construction cost | 195.8 | 56.2% | 195.8 | 56.2% | |
| Land cost | 69.7 | 20.0% | 85.2 | 24.4% | |
| Other costs | 24.5 | 7.0% | 24.5 | 7.0% | |
| Project cost | 290.0 | 83.2% | 305.5 | 87.7% | |
| Net finance (excluding Urban Property) | 16.8 | 4.8% | 5.3 | 1.5% | |
| TOTAL REVENUE | 348.5 | 100.0% | 348.5 | 100.0% | |
| TOTAL COST | 306.8 | 88.0% | 310.9 | 89.2% | |
| PROFIT | 41.7 | 12.0 % | 37.7 | 10.8% | |
| Internal rate of return (IRR) | 12.2% | 28.0% | |||
1
2
In total marginal lower project margins, but significantly increased IRR and RoE

* Includes project revenues only.
** Project margins are exclusive of overhead costs. Construction costs are exclusive of financial expenses in the segment reporting (NGAAP).
NOK million


Total land bank Options and obligations to acquire Land bank in balance sheet
Units

Q2 18 Q3 18 Q4 18 Q1 19 Q2 19 Q3 19 Q4 19 Q1 20 Q2 20 Q3 20 Q4 20 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22 Q2 22 Q3 22 Q4 22 Q1 23 Sales value of sold units (net) Sales value of sold units (gross)
NOK million



Untis sold net Units sold gross
Units


* EBITDA is profit before interest, taxes, depreciation and amortization.
** EBITDA adjusted is excluding financial expenses included in project costs. The difference compared to reported EBITDA is due to interest, taxes, depreciation and amortization in JVs.

| (figures in NOK million) |
Q1 2023 |
Q1 2022 |
2022 |
|---|---|---|---|
| Total operating revenues |
734 2 |
356 2 |
2 896 4 |
| Project expenses |
(579 9) |
(253 2) |
(2 313 7) |
| Other operating expenses |
(57 9) |
(46 3) |
(236 3) |
| Associated companies and joint ventures |
(8 7) |
(5 0) |
85 7 |
| EBITDA | 87 .7 |
51.8 | 432 .1 |
| Depreciation and amortisation |
(2 2) |
(2 3) |
(9 7) |
| Other gains (loss) |
- | - | - |
| EBIT | 85 .5 |
49 .5 |
422 4 |
| Net financial expenses |
0 6 |
(2 2) |
2 7 |
| Profit/(loss) before taxes |
86 0 |
47 3 |
425 .1 |
| taxes Income |
(20 8) |
(9 7) |
(86 3) |
| Net income |
65 2 |
37 6 |
338 9 |
| Net income for the period attributable to: |
|||
| Non-controlling interests |
0 0 |
- | 0 0 |
| Shareholders in Selvaag Bolig ASA |
65 2 |
37 6 |
338 8 |

| (figures in million) NOK |
Q1 2023 |
Q1 2022 |
2022 |
|---|---|---|---|
| Intangible assets |
383 4 |
383 4 |
383 4 |
| equipment Property , plant and |
9 6 |
8 2 |
8 2 |
| in associated companies joint Investments and ventures |
231 5 |
239 4 |
234 7 |
| Other non-current assets |
435 1 |
340 5 |
345 3 |
| Total non-current assets |
1 059 .5 |
971 .5 |
971 6 |
| Inventories (property) |
4 161 4 |
4 357 .1 |
4 273 2 |
| - Land | 725 6 |
007 1 5 |
719 3 |
| - Land held for sale |
|||
| - Work in progress |
3 287 9 |
3 199 3 |
3 384 2 |
| - Finished goods |
147 9 |
150 2 |
169 7 |
| Other current receivables |
115 1 |
60 9 |
92 1 |
| Cash and cash equivalents |
410 8 |
694 4 |
612 7 |
| Total current assets |
4 687 3 |
5 112 4 |
4 978 0 |
| TOTAL ASSETS |
5 746 8 |
6 083 9 |
5 949 6 |
| Equity attributed to shareholders in Selvaag Bolig ASA* |
2 408 1 |
2 486 2 |
2 338 1 |
| Non-controlling interests |
7 8 |
7 8 |
7 8 |
| Total equity |
2 415 9 |
2 494 0 |
2 345 9 |
| Non-current interest-bearing liabilities |
194 2 1 |
189 9 1 |
400 4 1 |
| Other non-current non interest-bearing liabilities |
439 5 |
357 1 |
404 2 |
| Total non-current liabilities |
633 1 .7 |
547 0 1 |
804 6 1 |
| Current interest-bearing liabilities |
145 0 1 |
372 1 1 |
085 4 1 |
| Other current non interest-bearing liabilities |
552 2 |
670 8 |
713 7 |
| liabilities Total current |
1 697 2 |
2 042 9 |
1 799 .1 |
| TOTAL EQUITY AND LIABILITIES |
5 746 8 |
6 083 9 |
5 949 6 |

| (figures in million) NOK |
Q1 2023 |
Q1 2022 |
2022 |
|---|---|---|---|
| cash flow from operating activities Net |
39 5 |
(308 5) |
63 4 |
| cash flow from investment activities Net |
(62 7) |
86 4 |
239 8 |
| cash flow from financing activities Net |
(178 6) |
389 1 |
(218 0) |
| Net change in cash and cash equivalents |
(201 8) |
167 0 |
85 2 |
| equivalents of period Cash and cash at start |
612 7 |
527 4 |
527 4 |
| equivalents of period Cash and cash at end |
410 8 |
694 4 |
612 7 |
| Q1 22 |
Q2 22 |
Q3 22 |
Q4 22 |
Q1 23 |
|
|---|---|---|---|---|---|
| Units sold |
201 | 120 | 8 3 |
4 4 |
116 |
| Construction starts |
113 | 190 | 6 8 |
146 | 5 |
| Units completed |
7 4 |
210 | 142 | 160 | 161 |
| Units delivered |
7 7 |
217 | 144 | 147 | 150 |
| Units construction under |
1 361 |
1 342 |
1 268 |
1 253 |
1 097 |
| Proportion of units construction sold under |
% 73 |
% 75 |
% 73 |
% 67 |
% 69 |
| units Completed unsold |
1 9 |
1 3 |
1 9 |
3 1 |
3 7 |
| of units construction (NOK million) Sales value under |
7 034 |
6 807 |
6 225 |
6 408 |
5 641 |
Note: EBITDA is operating profit before depreciation, gains (losses) and profit from associated companies.
| Property | |||
|---|---|---|---|
| (figures in million) NOK |
development | Other | Total |
| Operating revenues |
579.5 | 15.7 | 595.3 |
| Project expenses |
(463.2) | (0.4) | (463.6) |
| Other operating expenses |
(11.0) | (49.0) | (60.0) |
| (percentage of completion) EBITDA |
105.3 | (33.7) | 71.6 |
| Note: Construction costs are exclusive of financial expenses in the segment reporting. |
|||
| for IFRS EBITDA the quarter, per segment |
|||
| Operating revenues |
718.4 | 15.7 | 734.2 |
| Project expenses |
(579.4) | (0.4) | (579.9) |
| Other operating expenses |
(11.0) | (46.9) | (57.9) |
| Share of income (losses) from associated companies |
|||
| and joint ventures |
(8.7) | - | (8.7) |
| EBITDA | 119.3 | (31.6) | 87.7 |
| Units in production |
097 1 |
N/A | N/A |
| Units delivered |
150 | N/A | N/A |

Source: Selvaag Bolig and Eurostat.

Source: OECD, Statista.
0%
10%


Source: Statistics Norway, Samfunnsøkonomisk Analyse.
* Estimated annual growth for the next 5-year period.
** Number of persons per household in Norway.




Source: Eiendomsverdi.
* Stavanger area includes: Randaberg, Sandnes, Sola, Stavanger.

Source: Statistics Norway.
Homeownership rate among immigrants in Norway (per year living in Norway)

Source: Statistics Norway.
Source: Bloomberg, UN.





* Central bank rates.

Source: Monetary Policy Report 1|23, Central Bank of Norway.




Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.