Investor Presentation • Jun 26, 2025
Investor Presentation
Open in ViewerOpens in native device viewer
26 June 2025
This publication contains specific forward-looking statements, e.g. statements including terms like "believe", "assume", "expect", "forecast", "project", "may", "could", "might", "will" or similar expressions. Such forward-looking statements are subject to known and unknown risks, uncertainties and other factors which may result in a substantial divergence between the actual results, financial situation, development or performance of EPIC Suisse AG and those explicitly or implicitly presumed in these statements. Against the background of these uncertainties, readers should not rely on forward-looking statements. EPIC Suisse AG assumes no responsibility to update forward-looking statements or to adapt them to future events or developments.
The information contained in this presentation does not purport to be comprehensive. Please refer to our consolidated financial statements for the year ended 31 December 2024 on our website at https://ir.epic.ch/en/financial-reports/
This presentation contains references to operational indicators, such as reported vacancy rate, adjusted vacancy rate and WAULT, and alternative performance measures ("APM") that are not defined or specified by the IFRS Accounting Standards, including EBITDA (incl. revaluation of properties), EBITDA (excl. revaluation of properties), net operating income, return on equity (incl. revaluation effects), return on equity (excl. revaluation effects), profit (excl. revaluation effects), net loan to value (LTV) ratio. These APM should be regarded as complementary information to and not as substitutes of the Group's consolidated financial results based on IFRS Accounting Standards. These APM may not be comparable to similarly titled measures disclosed by other companies. For the definitions of the main operational indicators and APM used, including related abbreviations, please refer to the section "Alternative Performance Measures" on page 168 of our Annual Report 2024.
Except if indicated otherwise, all numbers are shown according to the audited consolidated IFRS financial statements per 31 December 2024. APM are shown based on the sector in which the properties belonged to during the period (i.e. before any transfers between sectors if any).
Certain numerical figures set out in this presentation, including financial data presented in millions or thousands, certain operating data, percentages describing shares and industry data, have been subject to rounding adjustments and, as a result, the totals of the data in this presentation may vary slightly from the actual arithmetic totals of such information. Furthermore, the variations shown in percentages are based on the actual numbers and may therefore vary slightly from the variation calculated on the rounded numbers.
A glossary of alternative performance measures have been included in the appendix for ease of reference.

| Start | End | Topic | |||
|---|---|---|---|---|---|
| 10.30 | 11.25 | Management presentation | |||
| 11.25 | 11.40 | PULSE - Deep dive on our latest development | |||
| 11.40 | 11.45 | Outlook for 2025 and mid-term focus | |||
| 11.45 | 12.30 | Lunch break | |||
| 12.30 | 16.00 | Property tour |





(1) Market value of the portfolio for financial reporting
(2) Assuming dividends are re-invested on ex-date (3) IPO on 25 May 2022; TSR calculated up until 17 June 2025, using IPO price of CHF 68 (4) The SXI Real Estate Shares Broad Index (SXI RE index) comprises real estate shares with a listing on SIX Swiss Exchange and at least 75% of their assets invested in Switzerland
June 2025 - 4



Progressive dividend per share of CHF 3.00 (2022), CHF 3.10 (2023) and CHF 3.15 (2024), generating total shareholder return(3) of 34.3% since IPO
Notes:





25 Properties

Rentable area of properties in operation 4.5 %
Net rental income yield of properties in operation
8.2 years WAULT

Long-term oriented investment strategy


| Key figures(1) | Offices | Retail | Logistics / Industrial | Under development construction |
Total |
|---|---|---|---|---|---|
| GAV(2) (CHF million) | 676 | 576 | 213 | 149 | 1,613 |
| Rental income (CHF million) | 28 | 27 | 11 | ee | |
| Yield (%) | 4.2 | 4.1 | 5.0 | 4.5(3) | |
| Modern offices and high-quality buildings, with 7 issued Minergie or Breeam certificates and 2 additional certifications on their way Diversified tenant base focused on blue chip names Our strategy and 89% of CPI-linked rental income approach Long duration lease contracts with a WAULT of 8.2 years for the entire portfolio and 9.6 years for the retail sector only(1) Retail sector with predominantly food-anchored retail assets |
Phased development to deliver sustainable growth High-quality assets with sustainability profile for any new constructions |
||||
Property impressions

Campus Leman, Morges
Le Forum, Montreux

Vuarpillière, Nyon

PULSE, Cheseaux-sur-Lausanne
(1) As at 31 December 2024 or for the year 2024
(2) Market value for financial reporting
(3) For investment properties in operation


EPIC SUISSE
| E B I C | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| E |
| Tenant group | Net rental income 2024 (in CHF million) |
Share (% of total) |
WAULT (years)(5) |
|
|---|---|---|---|---|
| Coop group(1) | 13.1 | 20% | ||
| Migros group(1) | 5.7 | 9% | ||
| CHUV(2) | 4.6 | 7% | ||
| GXO Logistics Switzerland S.A.G.L. | 4.2 | 6% | 89% of rental i indexed acco Swiss CPI for |
|
| Kanadevia Inova AG(3) | 3.8 | 6% | ||
| Incyte Biosciences International S.à.r.l. | 2.8 | 4% | ||
| Top 6 tenants | 34.3 | 52% | 10.6 | |
| Other (160+ tenants(4) | 31.9 | 48% | ||
| Total | 66.2 | 100% | 8.2 |
(5)
income is ording to rmulas(5)
(4) Number of tenants excludes those tenants with rental contracts from parking spaces, apartments, storage and ancillary areas (such as delivery ramps, antennas, show cases for adverts, etc.)
Weighted by rental income excluding rent free

Expiry of investment properties' lease contracts based on 31 December 2024 rent(1)

Out of the leases expiring in 2025(2)
| · 82% relate to contracts: | ||||||
|---|---|---|---|---|---|---|
| · with no fixed maturity; or | ||||||
| · which were renewed / re-let; or | ||||||
| · are currently under negotiations | ||||||
| · 18% relate to areas that are on the market |
| Sector | 2024 | H2 2024 |
H1 2024 |
2023 | 2022 |
|---|---|---|---|---|---|
| Offices | 6.7% | 5.6% | 7.7% | 6.1% | 7.3% |
| Retail | 2.9% | 2.6% | 3.2% | 4.5% | 5.3% |
| Logistics / industrial | 0.7% | 0.7% | 0.7% | 0.6% | 2.5% |
| Properties in operation |
4.2% | 3.7% | 4.8% | 4.6% | 5.8% |
(1) Rental income excludes rent free and exercise of any early break option(s)
(2) As at 31 December 2024
Biopôle Serine

Campus Leman (phase 2)


Notes:
(1) Excluding land value
Expected yield on cost including related land cost and upon full letting (2)
EPIC SUISSE

√ 10-year contracts® with Thermo Fisher Scientific (Ecublens) SARL, Kidelis SA and UC Romandie (Bubbles)
✔ Project was included by the canton as a reference of examples for mixed densification of light industrial buildings
Notes:
(3) Excluding any early breaks or options (if any) EPIC SUISSE

| Estimated completion(1) |
Budget(1) (in CHF million) |
Target yield on cost |
||
|---|---|---|---|---|
| Campus Leman, VD Phase III (Building D) |
Total land area of 9'049 m² of which 876 m² relates to Building D Building D will be the natural final extension to the campus of modern offices located in Morges |
2027 | 10 | ~6% |
| Nexus Brunnpark, BE | Total land area of 108'494 m² of which 29'286 m² relates to the land reserve 79'208 m² rented to GXO Logistics Switzerland SAGL Preliminary general building permit clarifying building rights has been received in H2 2024 Studying the possibility to use part of the land for data centres |
2028 | 70-90 | ~6% |
| En Molliau, VD(2) | Total land area of 80'359 m² Existing yielding logistics property located between Geneva and Lausanne Ability to re-develop into multi-purpose commercial campus including logistics, data centres, offices, hotel etc.(3) Flexibility to develop in stages |
medium to long term |
300-500 | ~6% |
Amounts and dates could significantly change based on project (1)
(2) Phased project between 5 to 10+ years; asset classified in operation as at 31 December 2024 for reporting purposes as currently fully let
(3) As voted upon by the town council on 23 June 2025, subject to final approval from the and convention between all the neighbours

Nexus Brunnpark, Roggwil, BE
| Budget(1) | CHF 70-90 million |
|---|---|
| Status / timeline | · Preliminary general building permit defines many parameters such as volume of the future building, type of use, redirection of a river to achieve more efficient building rights, traffic etc. · Exploring the possibility of using part of the land for data centre development to benefit from large electrical power in the area · Overall target for completion in 2028 |
| Target yield on cost |
· Initial yield on acquisition cost based on existing lease is slightly above 5% (including the land reserve) · ~6% targeted for the development (budget contingent) |
| Cash flow producing asset |
· Plot acquired in March 2021 |
| Opportunity | · The site has a great accessibility (10 - 15 minutes from A1 and direct access to cargo train station) and is a micro location for logistics · The strategy is to develop the site and activate the extensive building rights of the land reserve to create an attractive offer for a logistics player |


En Molliau, Tolochenaz, VD(1)
| Budget(2) | · CHF 300-500 million |
|---|---|
| Status / timeline | · Strategic development site in canton Vaud · Future masterplan(3) currently in progress; approved by the town council on 23 June 2025(4) - Informed by the municipality of their strong wish to complete the masterplan in the next 12 to 18 months - New masterplan expected to improve flexibility of the building rights · 5-10+ years timeline starting at approval of the masterplan with phased development options |
| Target yield on cost | ~6% ● |
| Cash flow producing asset |
· Plot acquired in 2006 · Tenant contracts structured as 5 independent leases with individual embedded automatic termination, effective 12 months from receipt of valid and enforceable demolition permit to allow for phased development process |
| Opportunity | · One of the largest commercial development sites in Canton Vaud with extensive building potential and a development opportunity of over 150'000 m² (2)(5) • Excellent access to the A1 highway combined with the ability to tailor buildings to tenant needs, gives the site unique potential for a future mixed zoning allowing it to serve as a logistics hub, tech park, for data centres, offices, R&D labs, hotel for international or national companies |

| E BIC SUISSE E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E E | ||||
|---|---|---|---|---|
| Diligent and targeted sourcing approach |
· Predominantly off-market sourcing through an established local partner network · Focus on single property acquisitions |
|---|---|
| Importance of micro-locations |
• Focus on economic hubs in Switzerland with strong micro demand drivers · For instance, EPIC was a pioneer in the development of the Biopôle campus in Epalinges, Lausanne, which has become one of the largest life science campuses in Europe |
| Cash generation potential |
· Striving for attractive yields with long-term rent potential · Aim to achieve long-term sustainable growth and to provide capital appreciation and dividend income to shareholders |
| Value-add opportunity |
· Acquisition and repositioning of vacant properties · Converting and optimising building rights · Modernising and constructing new buildings |



Selected key figures from the balance sheet over the last 4 years
| Balance sheet | Unit | 2024 | 2025 | 2022 | 2021 | CAGR (21-24) |
|---|---|---|---|---|---|---|
| Total assets | CHF ('000) | 1'641'672 | 1'578'434 | 1'563'201 | 1'498'481 | 3.1% |
| Total portfolio | CHF ('000) | 1'613'430 | 1'535'538 | 1.501.882 | 1'465'792 | 3.3% |
| Equity (NAV) | CHF ('000) | 819'976 | 804'943 | 818'412 | 577'865 | 12.4% |
| Equity ratio | % | 49.9% | 51.0% | 52.4% | 38.6% | |
| Number of outstanding shares as at period end |
# ('000) | 10,330 | 10'330 | 10'330 | 7'500 | |
| NAV/share | CHF | 79.38 | 77.92 | 79.23 | 77.05 | 1.0% |
| Mortgage-secured bank loans | CHF ('000) | 661,713 | 610.556 | 595,966 | 765'704 | (4.7%) |
| Net loan to value (LTV) ratio | % | 40.6% | 38.9% | 38.3% | 51.4% | |
| Weighted average interest rate of mortgage-secured bank loans |
% | 1.3% | 1.3% | 1.0% | 0.9% | |
| Weighted average residual maturity of mortgage-secured bank loans |
Years | 3.7 | 4.5 | 4.1 | 5.0 |

Bank debt by type as at 31 December 2024

(1) Included in the 12.9% of fixed bank loan linked to a swap coming to maturity in 2028 (which is not reflected under swaps in the graph) and which accounts for 7.6% of total loans
EPIC SUISSE
Selected key figures from the income statement over the last 4 years
| Results | Unit | 2024 | 2023 | 2022 | 2021 | CAGR (21-24) |
|---|---|---|---|---|---|---|
| Rental income from real estate properties |
CHF ('000) | 66.166 | 65'333 | 61'480 | 58,623 | 4.1% |
| Net operating income (NOI) | CHF ('000) | 61°200 | 60'724 | 56'401 | 54,869 | 3.7% |
| EBITDA (excl. revaluation of properties) |
CHF ('000) | 53.088 | 52'371 | 43'081(1) | 48,891 | 2.8% |
| Profit (excl. revaluation effects) | CHF ('000) | 40'596 | 40'874 | 32'584'1) | 38'073 | 2.2% |
| Return on equity (excl. revaluation effects) |
% | 5.0% | 5.0% | (1) 4.7% |
7.0% | |
| Net rental income yield of properties in operation |
% | 4.5% | 4.5% | 4.2% | 4.1% |
Notes:
Including one-off IPO costs of CHF 5.9 million (1)
(2) Compound annual growth rate
(3) Nexus Brunnpark was acquired in March 2021

EPIC has paid a progressive dividend per share of CHF 3.00, CHF 3.10, and CHF 3.15 based on the 2022, 2023 and 2024 financial results respectively
Foreign capital contribution reserves ("Foreign CCR")
Swiss capital contribution reserves ("Swiss CCR")
• Swiss CCR can be distributed free of withholding and Swiss income tax for individuals tax resident in Switzerland subject to the 50%-50% distribution rule: it is compulsory to distribute the same amount of taxable reserves as Swiss CCR, to the extent distributable taxable reserves are available


| Vennes III (Lausanne) |
issued on 26 Nov 2012 MINERGIE® | Provencenter (Lausanne) |
expected to be received MINERGIL | |||
|---|---|---|---|---|---|---|
| Biopôle Proline (Lausanne) |
issued on 8 Apr 2013 | MINERGIE® | Campus Leman(2) Building C (Morges) |
expected to be received MINERGIE-P | ||
| Tägipark extension(1) Wettingen), |
issued on 5 Aug 2014 | MINERGIE® | PULSE(2) (Cheseaux-sur-Lausanne) |
MINERGIE expected to be received BREEAM |
||
| Rue du Tunnel Carouge) |
issued on 14 Feb 2018 | MINERGIE® | Lancy Office Center (Petit-Lancy) |
expected to be received BRFFAM |
||
| Campus Leman Buildings A&B (Morges) |
issued on 23 Jul 2020 MINERGIE-P | |||||
| Vuarpillière extension(1) (Nyon) |
issued on 21 Aug 2020 MINERCAL | Continued investments into planned modernisation, insulation and sustainable and ecologically friendly installations across the portfolio Environmental sustainability as requirement for development |
||||
| Biopôle Serine | issued on 20 Dec 2022 MINERCAIN | projects and guidance for future acquisitions |
(3)
Only the extension fulfils Minergie standards (1)
(2) Classified as property under development / construction as at 31 December 2024 Campus Leman (Buildings A&B) was awarded 1*t place in the category urban regeneration ("regeneration urbaine") and Biopôle Serine was awarded 2nd place in the category commercial properties ("immeubles d'activité") in the 2021 prix de l'immobilier romand awards, co-organised by Bilan and SVIT Romandie
EPIC SUISSE


In the beginning of 2024, EPIC Group has . completed about 4'500 m² of photovoltaic panels on the roofs of the Wiggis-Park shopping centre in Netstal, generating approximately 990 kWp of electricity
Picture of the roof at our Wiggis-Park shopping centre in Netstal (source of picture: Hauri Architektur AG)

Forecasted decarbonisation pathway per energy source 2023-2050(1)


Decarbonisation pathway 2023-2050(1)

Board of Directors sets mid-term 2035 target
• In December 2024, the Board of Directors approved a mid-term 2035 target on CO3 emission intensity for Scopes 1 and 2 of 3.5kgCO2e/m²
CO2 Emission intensity low at 13.3kgCO2e/m²
| EPIC Group's portfolio | Unit | Total 2024 | Total 2023 (base year) |
|---|---|---|---|
| Investment properties in operation | number | 25 | 25 |
| Relevant asset area (Energy reference floor area, ERA) | m2 | 278'855 | 278,885 |
| Total energy consumption of the portfolio | MWh | 32.438 | 32'665 |
| Energy intensity | kWh/m² | 127 | 117 |
| Electricity Consumption a), B) | MWh | 19'777 | 17'144 |
| - Of which from renewable sources | MWh | 17 705 | 14 321 |
| Heat Consumption | MWh | 15661 | 15'521 |
| Non-renewable fuels | MWh | 11:356 | 11'371 |
| - Heating oil | MWh | 2'319 | 11965 |
| - Natural gas bì | MWh | 9'037 | 94060 |
| Renewable fuels | MWh | 457 | 453 |
| - Biogas d) | MWh | 113 | 105 |
| - Biomass | MWh | 345 | 348 |
| District heating | MWh | 3,280 | 3424 |
| - Of which from renewable sources | MWh | 2'410 | 2'516 |
| - Of which from fossil sources | MWh | 870 | 908 |
| Ambient heat (renewable) | MWh | 568 | 273 |
| Total share of renewable energy consumed | 9% | 60% | ਦੇ ਦੇ ਹੋਰ ਹੈ। ਇਹ ਕਿ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ ਇੱਕ ਵਿੱਚ |
| Total share of fossil energy consumed | 9% | 40% | 46% |
| Heat sold | MWh | 1º092 | 1314 |
| Electricity sold® | MWh | 723 | N/A |
| Percentage of electricity purchased directly by tenants | 95 | 64% | NA |
| Percentage of heat purchased directly by tenants | 95 | 19% | N/A |
@ Modelling as described in the methodology paper was performed for sources where measured data was not available. A copy of the paper can be obtained from the Company's Portfolio Director Philipp Kichler (email: [email protected]).
b) The increase of electricity consumption from 2023 to 2024 and the decrease in natural gas consumption can be mainly explained by a more complete data availability.
61 Due to more precise measured data, the gas consumption value of 2023 has been updated.
@ Biogas share is estimated.
@ Entails photovoltaic (PV) production from EPIC Group's on-site PV plants, which is sold to the local utility.
60% of consumed energy from renewable sources in 2024
Sustainability reporting further expanded to include water consumption data




| Unit | Overview | |
|---|---|---|
| Acquisition year | Year | 2018 |
| Estimated total project costs(1) | CHF million | ~130 |
| Target yield on cost(2) | 0% | ~6 |
| Target rental income | CHF million | ~7.5 |
| Pre-letting before completion based on target rent | 96 | 21 |
| Book value as at 31 December 2024(3) | CHF million | 104 |
√ Unique asset in the surrounding areas
√ Flexible design to accommodate the needs of life sciences companies
Strategic location in the Health Valley benefiting from excellent connectivity
✔ Efficient cost structure expected to deliver attractive returns on the long term upon full letting
Including land but excluding tenant fit-out (1)
Expected yield on cost including land and upon full letting (2)
(3) Including land and excluding tenant fit-out costs



Project PULSE is located on former agricultural land that has been reclassified as an activity zone






Tenant fit-out started autumn 2024
Rental contracts started summer 2025

EPIC SUISSE
Note: (1) Source: https://www.letemps.ch/economie/cyber/healthvalley-un-modele-suisse

EPIC SUISSE
Structural Specifications Ceiling height from 3.55m up to 5.80m Floor load up to 2 t/m² Possibility to open the slab between floors Removable façades for large equipment
Air circulation pre-dimensioned for 10 times/hour on average
High-power electricity available
Production possible on all floors High modularity
Customisable layouts for offices, labs, and production Adaptable floor plans




(1) Global Innovation Index 2020, INSEAD/WIPO
(2) WEF, The Global Competitiveness Report 2019
June 2025 - 42
EPIC SUISSE



Geneva Airport provides access to international connections and can be reached by car within 45 minutes and by public transport within 79 minutes. There are 123 destinations directly accessible from Geneva Airport
Three highway connections 5 minutes away
Lausanne-Blécherette
Cossonay
D
Lausanne-
Crissier
In the immediate vicinity of PULSE, there are three highway connections to the A1 and A9, which can be reached by car within 5 minutes

PULSE is conveniently connected to Renens train station via bus line 54, with a quick 11-minute journey. Renens station has become a major public transport hub starting from early 2025
EPIC SUISSE





TECHNICAL SPECIFICATIONS
Ceiling height 5.80 m
Floor load 2t/m²
14 71 28 35 meters


TECHNICAL SPECIFICATIONS
Ceiling height A: 4.40 m/B: 3.55 m
14 21
meters
28 35
Floor load 1t/m²
Rental area (A: 5'030 m²/B: 4'990 m²) Lifts and staircases = Patio (A: 460 m²/B: 500 m²) △ Façade access points
June 2025 - 48

TECHNICAL SPECIFICATIONS
Ceiling height A: 4.40 m/B: 3.55 m
14 21
meters
28 35
Floor load 1 t/m²
Rental area (A: 4'650 m²/B: 4'990 m²) Lifts and staircases 문 Terrace (A: 370 m²) Façade access points △
June 2025 - 49

TECHNICAL SPECIFICATIONS
Ceiling height 3.00 m
Floor load 500 kg/m²
| Rental area (A: 4'530 m²/B: 4'970 m²)
14 21 28 35 meters
TECHNICAL SPECIFICATIONS
Ceiling height 4.40 m
Floor load 2t/m²
█ Storage/tenant technical areas (4'150 m²)
14 21 28 35 meters

TECHNICAL SPECIFICATIONS
Ceiling height 3.30 m
Floor load 1t/m²
Lifts and staircases ■ Car parking (313 spaces) ■ Small vehicle parking
14 21
meters
28 35




Outlook for 2025: Increase in net rental income of 2% to 3% compared to 2024






EPiC 19 is the abbreviation for EPiC NINETEEN Property Investment AG (1)
Excluding early breaks (if any) (2)
Key investment considerations
| Legal entity 11: | EPiC 19 |
|---|---|
| Ownership: | Sole owner |
| Total rentable space (m-): | 3,069 |
| Construction year: | 2025 |
| Contractual lease durations (years) 21: | 15 |
| Total project costs (CHF million)(3): | ~15 |
| Target annual rental income (CHF million): | 1.2 |
| Yield on cost (%)(4): | ~6 |
| Lease-up status: | 5/6 floors pre-let |
(3) contribution of circa CHF 1.7 million
(4) Expected yield on cost including related land cost and upon full letting

EPIC SUISSE
_ Key tenant _________________________________________________________________________________________________________________________________________________________________
Incyte
INES


| Legal entity(1): | EPiC 19 |
|---|---|
| Ownership: | Sole owner |
| Total rentable space (m2): | 11,538 |
| Construction / renovation year: | 1950 / 2020 |


Photovoltaic panels installed in 2023 on approximately 4'900m² of the rooftop area

Key investment considerations

| Legal entity(2): | EPiC 7 / EPiC 24 |
|---|---|
| Ownership: | Sole owner |
| Total rentable space (m²): | 42'199 |
| Construction year: | 1967 / 1972 |
Total gross of area to be developed considering structures (circa 40 000 m²). Based on preliminary estimates and depending on final project (1)
EPiC 7 is the abbreviation for EPiC SEVEN Property Investment AG and EPiC 24 for EPIC TWENTY-FOUR Property Investment AG (2)




| Legal entity 11: | EPiC 23 |
|---|---|
| Ownership: | Sole owner |
| Gross area (m2) (including underground): | 71'000 |
| Construction year: | 2025 |
| Contractual lease durations (years) 2): | 10 |
| Total project costs (CHF million)(3): | ~130 |
| Target annual rental income (CHF million): | ~7.5 |
| Yield on cost (%)(4): | ~6 |
| Target rent secured (%): | 21 |
(1) EPiC 23 is the abbreviation for EPiC TWENTY-THREE Property Investment AG (3)
Excluding early breaks (if any) (2)
Including land but excluding tenant fit-out
Expected yield on cost including land and upon full letting (4)


Key investment considerations

| Legal entity(1): | EPiC 20 | |
|---|---|---|
| Ownership (2) : | Land lease | |
| Total rentable space (m2): | 8766 | |
| Construction year: | 2020 | |
| Total capex excluding land value (CHF million): | 33.1 | |
| Target annual rental income (CHF million): | 3.1 | |
| Yield on capex (%) 3): | 7.1 |
Calculated as the annual rent of CHF 3.1 million less the annual land lease annuity of CHF (3) 720'000 (see note (2)) and divided by total capex of CHF 33.1 million



Swiss Consumer Price Index (CPI) with forecast data(0) As of December 2024

Annual growth of real Swiss gross domestic product (GDP) with forecast data(2) As of December 2024

Swiss Consumer Sentiment Index(2) As of January 2025


| Results | Unit | 2024 | 2025 | 2022 | 2021 |
|---|---|---|---|---|---|
| Rental income from real estate properties | CHF ('000) | 66.166 | 65'333 | 61'480 | 58,623 |
| Net operating income (NOI) | CHF ('000) | 61 200 | 60'724 | 56'401 | 54,869 |
| Net gain (loss) from revaluation of properties | CHF ('000) | 23'426 | (9.715) | વેરિક | 48,860 |
| EBITDA (incl. revaluation of properties) | CHF ('000) | 76'514 | 42'656 | 44'017 (1) | 97'751 |
| EBITDA (excl. revaluation of properties) | CHF ('000) | 53.088 | 52'371 | 43'081 (1) | 48,891 |
| Profit (incl. revaluation effects) | CHF ('000) | 47276 | 17'627 | 56'373 (1) |
77'486 |
| Profit (excl. revaluation effects) | CHF ('000) | 40.596 | 40'874 | 32'584 (1) | 38'073 |
| Net rental income yield of properties in operation |
96 | 4.5% | 4.5% | 4.2% | 4.1% |
| Return on equity (incl. revaluation effects) |
ల్లో | 5.8% | 2.2% | 8.1% (1) | 14.3% |
| Return on equity (excl. revaluation effects) |
% | 5.0% | 5.0% | 4.7% (1) | 7.0% |

Adjusted vacancy rate (properties in operation)
Reported vacancy rate (properties in operation and strategic vacancy in certain properties in operation over maximum three years (for 31 December 2021, 31 December 2022 and 31 December 2023 Zänti Volketswil and Biopôle Serine)
Earnings before interest and tax corresponds to EBITDA after depreciation and amortisation
Earnings before interest, tax, depreciation and amortisation including net gain (loss) from revaluation of properties
EBITDA (excl. revaluation of properties) Earnings before interest, tax, depreciation and amortisation excluding net gain (loss) from revaluation of properties
EBITDA (excl. revaluation of properties) margin EBITDA (excl. revaluation of properties) divided by total income
EBITDA (excl. revaluation of properties) yield EBITDA (excl. revaluation of properties) divided by the fair value of total real estate properties
Total equity as shown in the consolidated statement of financial position
IFRS NAV excluding deferred tax liabilities, deferred tax assets (corresponding to the complementary property tax in canton of Vaud)
Funds from operations (FFO) EBITDA (excl. revaluation of properties) less net financial revaluation effects) and less cash tax and before capital excenditure and mortgage-secured bank debt amortisation June 2025 - 66

FFO yield (IFRS) FFO divided by IFRS NAV as at the respective date
Net debt Total debt net of cash and cash equivalents
Net loan to value (LTV) ratio Ratio of net debt to the market value of total real estate properties including the right-of-use of the land
Net operating income (NOI) Rental income from real estate properties plus other income less direct expenses related to properties
NOI margin NOI divided by total income
Net rental income Rental income from real estate properties on the statement of profit and loss
Net rental income yield (properties in operation) Net rental income of investment propertion divided by the fair value of investment propertion (classified as such) during the period (i.e. before any period-end transfers between categories)
Net rental income yield (total portfolio) Net rental income of the total portfolio divided by the fair value of total real estate properties
Profit (excl. revaluation effects)
Profit after tax before other comprehension of properties and deiwatives and related deferred taxes as well as any related foreign exchange effects
Vacancy of the properties in operation divided by target rental income of the reportion for the reporting period
Profit after tax before other comprehensive income excluding revaluation of properties and related deferred taxes as well as any related foreign exchange effects divided by the average IFRS NAV. The average IFRS NAV corresponds to ½ of the sum of the IFRS NAV at the beginning and at the end of the reporting period
Profit after tax before other comprehensive income divided by the average IFRS NAV corresponds to ½ of the sum of the IFRS NAV at the beginning and at the end of the reporting period
Total of mortgage-secured bank loans and shareholders' loans
Weighted average unexpired lease term (in number of years) calculated as the sum-product of lease maturities based on contract expiration and corresponding rental income divided by the total rental income, excluding early breatal contracts that terminated during the relevant financial period and with annualised contractual rental contracts that started during the relevant financial period
EPIC Suisse AG Seefeldstrasse 5a 8008 Zurich +41 44 388 81 00 [email protected] Raum für Erfolg.

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