Investor Presentation • Aug 10, 2023
Investor Presentation
Open in ViewerOpens in native device viewer




| ✓ Adjusted revenues: €279.5m (H1-2022: €268.0m, +4.3%) |
|
|---|---|
| H1 2023 | ✓ Adjusted gross profit margin: 25.8% (H1-2022: 25.7%) |
| Results | ✓ Adjusted EBIT: €43.3m (H1-2022: €35.9m, +20.6%) |
| ✓ Adjusted earnings after tax (EAT): €23.9m (H1-2022: €19.6m, +21.9%) |
| Outlook | ✓ Adj. revenues of €600-700m ✓ Adj. gross margin of approx. 25% ✓ Adj. EAT of €40-50m |
|---|---|
| --------- | ------------------------------------------------------------------------------------------------------ |
✓ Deliberate decision to postpone new sales starts
✓ Sales ratio still below LT mean; somewhat improving momentum is primarily driven by equity-oriented investors
✓ Higher demand for projects in well advanced stages of construction


| House price sensitivity: price impact in different scenarios1 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rent Yield / Rent Multiple | ||||||||||||
| 4.0% | 3.8% | 3.7% | 3.6% | 3.4% | 3.3% | 3.2% | 3.1% | |||||
| 25x | 26x | 27x | 28x | 29x | 30x | 31x | 32x | |||||
| 2% | -20% | -17% | -14% | -11% | -8% | -4% | -1% | 2% | ||||
| ward | 4% | -19% | -16% | -12% | -9% | -6% | -3% | 1% | 4% | |||
| Rent Increase 2y for | 6% | -17% | -14% | -11% | -7% | -4% | -1% | 3% | 6% | |||
| 8% | -16% | -12% | -9% | -6% | -2% | 1% | 5% | 8% | ||||
| 10% | -14% | -11% | -7% | -4% | 0% | 3% | 7% | 10% | ||||
| 12% | -13% | -9% | -5% | -2% | 2% | 5% | 9% | 12% | ||||
| 14% | -11% | -7% | -4% | 0% | 3% | 7% | 10% | 14% | ||||
| 16% | -9% | -6% | -2% | 1% | 5% | 9% | 12% | 16% | ||||
| 18% | -8% | -4% | 0% | 3% | 7% | 11% | 14% | 18% |

"Further rent increases in Q2-23 on the back of collapsed new build market and record high immigration" Source: immowelt "Demand for new build rental homes is 90% higher than in Q4-19 (pre-Covid). // New build rents +2.5% qoq and +7.2% yoy – even higher on average in metropolitan areas."
Source: Immoscout24
Project portfolio as of 30/06/2023 by development (GDV)


| €m | Q2 2023 | Q2 2022 | Change | H1 2023 | H1 2022 | Change |
|---|---|---|---|---|---|---|
| Revenues | 156.0 | 149.5 | 4.4% | 279.5 | 268.0 | 4.3% |
| Project cost |
-117.6 | -115.9 | 1.5% | -207.3 | -199.2 | 4.1% |
| Gross profit |
38.4 | 33.6 | 14.3% | 72.2 | 68.8 | 4.9% |
| Gross Margin |
24.6% | 22.5% | 25.8% | 25.7% | ||
| Platform cost | -13.7 | -15.7 | -12.7% | -33.0 | -34.4 | -4.1% |
| Share of results of JVs |
2.8 | 0.9 | 4.1 | 1.5 | ||
| EBIT | 27.5 | 18.9 | 45.5% | 43.3 | 35.9 | 20.6% |
| EBIT Margin | 17.6% | 12.6% | 15.5% | 13.4% | ||
| Financial & other results |
-6.6 | -3.8 | -10.0 | -7.5 | ||
| EBT | 20.9 | 15.1 | 38.4% | 33.3 | 28.5 | 27.0% |
| EBT Margin | 13.4% | 10.1% | 11.9% | 10.6% | ||
| Taxes | -5.5 | -4.8 | -9.4 | -8.9 | ||
| Tax rate |
26.4% | 31.6% | 28.3% | 31.2% | ||
| EAT | 15.4 | 10.3 | 49.5% | 23.9 | 19.6 | 21.9% |
| EAT Margin | 9.9% | 6.9% | 8.6% | 7.3% | ||
| EAT post minorities |
15.5 | 11.2 | 39.2% | 24.2 | 20.5 | 17.8% |
| EPS1 | 0.36 | 0.24 | 50.1% | 0.56 | 0.44 | 27.1% |
✓ EPS benefits from lower weighted average no. of shares




| €m | 30/06/2023 | 31/03/2023 | 31/12/2022 |
|---|---|---|---|
| Corporate debt | 200.9 | ||
| Project debt1 | 334.7 | ||
| Financial debt1 | 535.6 | 511.5 | 520.6 |
| Cash and cash equivalents and term deposits1 | -213.6 | ||
| Net financial debt1 | 322.0 | 351.3 | 265.1 |
| Inventories and contract asset / liabilities |
1,330.0 | ||
| LTC1,2 | 24.2% | 25.6% | 20.8% |
| Adjusted EBIT (LTM)3 | 96.0 | ||
| Adjusted EBITDA (LTM)3 | 100.9 | ||
| Net financial debt1 / adjusted EBITDA |
3.2x | 3.8x | 2.8x |
12 | 10.08.2023 | Q2-2023
| Cash Flow (€m) | Q2 2023 | Q2 2022 | H1 2023 | H1 2022 |
|---|---|---|---|---|
| EBITDA adj. | 28.8 | 20.1 | 45.8 | 38.3 |
| Other non-cash items | -5.5 | -2.7 | -6.8 | -9.0 |
| Taxes paid | -2.0 | -0.5 | -3.3 | -0.9 |
| Change in working capital |
13.0 | 15.2 | -76.1 | -8.9 |
| Operating cash flow |
34.3 | 32.2 | -40.4 | 19.5 |
| Land plot acquisition payments (incl. RETT)1 |
4.1 | 32.6 | 9.7 | 70.7 |
| Operating cash flow excl. investments |
38.4 | 64.8 | -30.7 | 90.2 |
| Liquidity (€m) | Total | t/o drawn |
t/o available |
|---|---|---|---|
| Corporate debt | |||
| Promissory notes | 170.5 | - | - |
| Revolving Credit Facilities | 170.0 | 25.0 | 145.0 |
| Cash and cash equivalents and term deposits2 |
213.6 | ||
| Total corporate funds available |
358.6 | ||
| Project debt2 | |||
| Project finance2,3 | 484.8 | 332.8 | 152.0 |
1 RETT: Real Estate Transfer Tax
13 | 10.08.2023 | Q2-2023
3 Net available project financing
2 H1/23: Excl. €82.8 million restricted cash and €54.3 million financial debt in connection with Project Westville client related subsidized KFW loan

Maturity profile (corporate debt) as of 30/06/2023
| Weighted average corporate debt maturity | 2.3 years | ||
|---|---|---|---|
| Weighted average corporate interest costs |
4.4% | ||
| Share of corporate debt with floating interest | 15.3% |


| €m | Forecast 2023 | |||
|---|---|---|---|---|
| Revenues (adjusted) | 600-700 | |||
| Gross profit margin (adjusted) | ~25% | |||
| EAT (adjusted) | 40-50 | |||
| Volume of concluded sales contracts | >150 |


| €m | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Volume of sales contracts |
18.4 | 52.7 | 42.0 | 104.6 | 58.0 | 87.6 | 761.7 | 170.7 | 89.1 |
| Project Portfolio | 7,182.6 | 7,600.4 | 7,668.8 | 7,827.4 | 7,727.4 | 7,567.7 | 7,500.0 | 7,154.9 | 6,268.1 |
| thereof already sold | 2,868.8 | 2,958.7 | 2,987.3 | 2,945.4 | 2,891.4 | 3,070.1 | 3,038.9 | 2,308.7 | 2,444.0 |
| thereof already realized revenues |
2,002.2 | 1,944.7 | 1,902.7 | 1,721.0 | 1,597.1 | 1,684.0 | 1,621.0 | 1,276.2 | 1,436.1 |
| Units | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
Q2 2021 |
| Volume of sales contracts |
28 | 110 | 44 | 199 | 96 | 191 | 1,906 | 468 | 169 |
| Project Portfolio | 15,148 | 16,107 | 16,209 | 16,580 | 16,644 | 16,607 | 16,418 | 15,913 | 14,338 |
| thereof already sold | 7,017 | 7,198 | 7,309 | 7,265 | 7,179 | 7,404 | 7,215 | 5,401 | 5,679 |
(Unless otherwise stated, the figures are quarterly values)

Project portfolio as of 30/06/2023 by region (GDV)
Others1 11.9
NRW 22.5



1 incl. first time consolidation of one project as "at-equity" as well as changed sales strategy to land sale in two projects
19 | 10.08.2023 | Q2-2023 2 Excluding GDV of at-equity JVs


20 | 10.08.2023 | Q2-2023
| Notional value to shareholders3 | >600m | ||||
|---|---|---|---|---|---|
| Net debt | -322 | ||||
| Notional gross asset value2 | c.950m | ||||
| Unsold land bank at cost2 | >400 | ||||
| De-risked free cash flow from projects under construction1 | c.550m | ||||
| (As of 30 June 2023; in EUR million) |
2) Incl. proportionate share of at-equity JVs; Note: "unsold land bank at cost" excluding unsold portion of projects under construction
3) Note: 43.32m shares issued and outstanding (excluding Treasury shares)
1) Free cash flow post platform cost and taxes

| Share Buyback | SBB I | SBB II | Total |
|---|---|---|---|
| No. of shares1 | 2,349,416 | 1,349,417 | 3,698,833 |
| Percentage of share capital (%) | 5.00 | 2.87 | 7.87 |
| Volume (€ million) | 25.4 | 11.4 | 36.9 |
| Average purchase price (€) | 10.82 | 8.48 | 9.97 |
| Dividends | Total |
|---|---|
| 2022 payout (€ million) | 28.7 |
| 2023 payout (€ million) | 15.2 |
Project portfolio as of 30/06/2023 by building right status (GDV)

Kategorie 1 Kategorie 2

| Project | Location | Sales volume (expected) |
Land plot acquired |
Building right obtained |
Sales started |
Construction started |
|---|---|---|---|---|---|---|
| Hamburg | ||||||
| SE - Kösliner Weg |
Norderstedt-Garstedt | 104 Mio. € |
||||
| - Sportplatz H Bult |
Hannover | € 120 Mio. |
||||
| HH - RBO |
Hamburg | 217 Mio. € |
||||
| H - Büntekamp |
Hannover | 163 Mio. € |
||||
| Berlin | ||||||
| HVL - Nauen |
Nauen | 152 Mio. € |
||||
| P - Fontane Gärten |
Potsdam | 67 Mio. € |
||||
| NRW | ||||||
| D - Unterbach |
Düsseldorf | 200 Mio. € |
||||
| E - Literaturquartier |
Essen | N/A | ||||
| MG - REME |
Mönchengladbach | 124 Mio. € |
||||
| BN - west.side |
Bonn | € 203 Mio. |
||||
| DO - Gartenstadtquartier |
Dortmund | 122 Mio. € |
||||
| K - Bickendorf |
Köln | 737 Mio. € |
||||
| - 6-Seen DU Wedau |
Duisburg | Mio. € 75 |
||||
| KK - Kempen |
Kempen | 52 Mio. € |
Semi-filled circle means that the milestone has already been achieved for sections of the project (land plot acquisition, start of sales or construction). Concerning the building rights the semi-filled circle means that the zoning process has been initiated. No circle for "land plot acquired" means that the land has not yet been purchased but secured by contract.

| Project | Location | Sales volume (expected) |
Land plot acquired |
Building right obtained |
Sales started |
Construction started |
|---|---|---|---|---|---|---|
| Rhine-Main | ||||||
| WI - Delkenheim |
Wiesbaden | 114 Mio. € |
||||
| F - Schönhof-Viertel |
Frankfurt am Main |
612 Mio. € |
||||
| F - Friedberger Landstr. |
Frankfurt am Main |
306 Mio. € |
||||
| F - Elisabethenareal |
Frankfurt am Main |
90 Mio. € |
||||
| F - Steinbacher Hohl |
Frankfurt am Main |
€ 73 Mio. |
||||
| - Gallus F |
Frankfurt am Main |
42 Mio. € |
||||
| F - Westville |
Frankfurt am Main |
N/A | ||||
| OF - Heusenstamm |
Heusenstamm | 191 Mio. € |
||||
| MKK - Kesselstädter |
Maintal | 237 Mio. € |
||||
| MTK - Polaris |
Hofheim | € 70 Mio. |
||||
| WI - Rheinblick |
Wiesbaden | 305 Mio. € |
||||
| MKK - Eichenheege |
Maintal | 108 Mio. € |
||||
| Leipzig | ||||||
| L - Parkresidenz |
Leipzig | 274 Mio. € |
||||
Semi-filled circle means that the milestone has already been achieved for sections of the project (land plot acquisition, start of sales or construction). Concerning the building rights the semi-filled circle means that the zoning process has been initiated. No circle for "land plot acquired" means that the land has not yet been purchased but secured by contract.
| Project | Location | Sales volume (expected) |
Land plot acquired |
Building right obtained |
Sales started |
Construction started |
|---|---|---|---|---|---|---|
| Baden-Wurttemberg | ||||||
| S | 135 Mio. € |
|||||
| - City-Prag - Schorndorf WN |
Stuttgart Schorndorf |
N/A | ||||
| TÜ | 176 Mio. € |
|||||
| - Rottenburg | Rottenburg | 81 Mio. € |
||||
| Schäferlinde BB - Herrenberg III, |
Herrenberg | € 83 Mio. |
||||
| BB - Herrenberg II, Schwarzwald II |
Herrenberg | |||||
| South Bavaria |
||||||
| - Ottobrunner M |
München | 118 Mio. € |
||||
| A - Beethovenpark |
Augsburg | N/A | ||||
| Bavaria North |
||||||
| Straße N - Eslarner |
Nürnberg | 60 Mio. € |
||||
| BA - Lagarde |
Bamberg | 89 Mio. € |
||||
| - Schopenhauer N |
Nürnberg | 67 Mio. € |
||||
| N - Stephanstr. |
Nürnberg | N/A | ||||
| - Seetor N |
Nürnberg | 114 Mio. € |
||||
| R - Marina Bricks |
Regensburg | € 30 Mio. |
||||
| N - Boxdorf |
Nürnberg | 65 Mio. € |
||||
| N - Thumenberger |
Nürnberg | 132 Mio. € |
||||
| N - Worzeldorf |
Nürnberg | 68 Mio. € |
||||
| N - Lichtenreuth |
Nürnberg | 87 Mio. € |
Semi-filled circle means that the milestone has already been achieved for sections of the project (land plot acquisition, start of sales or construction). Concerning the building rights the semi-filled circle means that the zoning process has been initiated. No circle for "land plot acquired" means that the land has not yet been purchased but secured by contract.
The German government plans to invest >1bn p.a. to support owner-occupiers (help-to-buy) and new build of rental apartments
| Programme details |
• Name: "Wohneigentum für Familien" = homes for families • Volume: EUR 350 million • Start: June 1, 2023 |
• Name: "Klimafreundlicher Neubau" = climate friendly new-build • Volume: EUR 750 million • Start: March 1, 2023 |
|---|---|---|
| Recipient | • Families with at least 1 child <18 yrs living in their household • Household income of max. €60,000 plus €10,000 per child → Potentially 75% of German households → Support of 13,000-15,000 households p.a. |
• Resi landlords, other institutional or private investors |
| Objective | • Help-to-buy: Build or buy new home/condominium for own use for the first time (for at least 10 years) • Energy efficiency: • at least energy standard KfW40 plus additional requirements regarding GHG emissions defined in regulation "Qualitätssiegel Nachhaltiges Gebäude" • Higher subsidies possible with additional certificate for sustainable buildings "QNG" |
• New build of energy efficient buildings • Energy efficiency • at least energy standard KfW40 plus additional requirements regarding GHG emissions defined in regulation "Qualitätssiegel Nachhaltiges Gebäude" • Higher subsidies possible with additional certificate for sustainable buildings "QNG" • Use of fossil fuels not allowed |
| Subsidies | • No direct grant; max. one housing unit • Subsidized mortgages, reduced interest costs (by 2-4%) by federal KfW Bank • 140,000 EUR – 240,000 EUR credit volume (with QNG certificate) • Will be accepted as equity substitute |
• No direct grant • Subsidized mortgages by federal KfW Bank (volumes per unit) • Max. 100,000 EUR credit volume • Up to 150,000 EUR with QNG certificate |
| Environment | EU Taxonomy related disclosure • • 96.5% of Instone 2022 revenues are eligible for EU taxonomy assessment • 86.7% of Instone 2022 revenues are EU taxonomy aligned • 94.2% of individual buildings contributing to Instone 2022 revenues are taxonomy aligned • Scope 1 and 2 emissions reduced by 19.5% vs. base year 2020 (in line with SBTI requirements) through gradual conversion from construction sites to green electricity and replacement of company vehicles with electric vehicles • Established calculation of GHG emissions into a standard process covering the entire value chain (including life cycle analysis) • Started considerations of concrete measures to reduce Scope 3 emissions with a view to deriving an Instone specific marginal abatement cost curve |
|---|---|
| Social | • 2022 employee survey shows further improved satisfaction rate of 75% (2021: 70%) • Social-Impact-Initiative established five internal working groups to improve sustainability and increase social impact of projects, and share ESG best practices within the Instone Group 1 • Top ranking on social media employee platform reconfirms Instone as an attractive employer • First time offer of an employee share plan |
| Governance | • Target to increase diversity on Supervisory Board by an additional female member (30% female) – Target successfully implemented at the AGM 2023 • Sustainability reporting already essentially compliant with ESRS/CSRD/Taxonomy |
requirements on a voluntary basis (mandatory from financial year 2025 onwards)


✓ INS among the top 3% of the 288 global real estate development companies
✓ Top 5% across all sectors
| ESG Risk Rating Ranking | |||
|---|---|---|---|
| UNIVERSE | RANK PERCENTI (18t = lowest risk) (1st = Top Scr |
||
| Global Universe | 592/15343 | 5th | |
| Real Estate INDUSTRY |
147/1057 | 15th | |
| Real Estate Development SUBINDUSTRY |
6/288 | 3rd |

| Major KPIs | 2021 | 2022 | Targets | |
|---|---|---|---|---|
| Taxonomy-compliant revenues (in %) | n/a | 86.7 | Predominantly taxonomy-compliant | |
| E | Share of projects/objects with energy requirements at least NZEB - 10%1 |
~82.5% | ~97.4% | 100% of project/object portfolio in 2030 |
| GHG emissions / scope 1 and 2 abs. |
2,746 t CO2e |
2,147 t CO2e | -42% (2030 vs. 2020) |
|
| GHG emissions / scope 3 abs. | 100,367 t CO2e |
429,489 t CO2e |
Net zero climate neutrality (2045) |
|
| GHG emissions in relation to revenues | 0.1316 kg CO2e/€ | 0.7112 kg CO2e/€ | Net zero climate neutrality (2045) | |
| GHG emissions in relation to net room area | 1,517 kg CO2e/sqm | 1,536 kg CO2e/sqm | Net zero climate neutrality (2045) | |
| Energy consumption in relation to revenues (Offices and Construction Sites) |
n/a | 0.0055 kWh/€ | n/a | |
| Water consumption in relation to reveneues2 | n/a | 0.000056 ccm/€ | n/a | |
| Charging stations for EVs | ~734 | ~1,433 | From 2025, 100% of projects in construction to provide charging stations |
|
| Brownfield developments (land plot size) | ~645,000sqm | ~532,000sqm | Acquisition focus on brownfield projects |
|
| Shares of affordable housing: social / subsidized / privately financed (incl. nyoo) |
17% / 1.5% / 81.5% | 18% / 1% / 81% | at least 50% share of revenues with affordable housing (social / subsidized / nyoo) by 2030 |
|
| S | Share of female employees in management positions (below C-level) |
25% (1st)* / 23% (2nd)/ n/a (3rd) |
20% (1st)* / 28% (2nd)/ 19% (3rd) |
at least stable and growing |
| Employee satisfaction and loyalty |
70% / 76% | 75% / 72% | 75% / 80% | |
| Code of Conduct for employees and contractors (UN Charter) | 100% | 100% | 100% | |
| G | Employee compliance and data protection training |
99% | 100% | 100% |
| Compliance cases (suspected) |
0 | 0 | 0 | |
| Independent Supervisory Board |
100% | 100% | 100% | |
| Client Satisfaction | n/a | 1.7 | < 2.4 |
29 | 10.08.2023 | Q2-2023
1) In the 2021 reporting year, this value was still determined based on the number of projects. From the 2022 reporting year, this value will be determined based on the number of properties. // 2) Consideration of 24 construction sites

| Absolute revenue |
Proportion of total revenues |
Climate change mitigation |
Climate change adaptation |
|
|---|---|---|---|---|
| A. Taxonomy-eligible activities | ||||
| A.1. Environmentally sustainable activities (Taxonomy-aligned) |
||||
| Activity: 7.1 New Construction (Taxonomy-aligned) |
€538m | 86.7% | 100% | 100% |
| A.2. Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned) |
||||
| Activity: 7.1 New Construction (not Taxonomy-aligned) |
€61m | 9.8% | ||
| Total A.1 + A.2 | €599m | 96.5% | ||
| B. Taxonomy-non-eligible activities | ||||
| Revenue of Taxonomy-non-eligible activities (B) |
€22m | 3.5% | ||
| Total A + B | €621m | 100% |
→ i.e., the Technical Screening Criteria and Do Not Significant Harm criteria have already been met or will be met upon completion of construction

1 Baseline 2020 has changed vs. prev. report, further explanation can be found in the Annual Report // 2 BAU scenario: based on the assumption that decarbonising the energy sector is only progressing moderately // 3 Climate protection scenario: based on the assumption that decarbonising the energy sector achieves climate neutrality in 2045 // 4 Upstream emissions: cover erection of the building (incl. manufacturing of materials) / downstream emissions: largely consist of the use phase (95%) and of the demolition/disposal (5%)

32 | 10.08.2023 | Q2-2023 1 Based on closing price on 04/08/2023 at €6.50
| August | 10 | Group Interim Report for the first half of 2023 |
|---|---|---|
| September | 05 | Commerzbank and ODDO BHF Corporate Conference, Frankfurt |
| September | 14 | Roadshow UK, London, Deutsche Bank |
| September | 18 | Berenberg and Goldman Sachs 12th German Corporate Conference, Munich |
| September | 19 | Baader Investment Conference, Munich |
| September | 21 | Société Generale - 16th Pan-European Real Estate Conference, London |
| November | 09 | Quarterly Statement for the first nine months of 2023 |
| November | 15 | Kepler Cheuvreux & Unicredit - Pan-European Real Estate Conference, London |

Head of Business Development & Communication
T +49 201 45355-137 M +49 173 2606034 [email protected]
Senior Investor Relations Manager
T +49 201 45355-428 M +49 162 8035792 [email protected]
Roadshows & Investor Events
T +49 201 45355-311 M +49 152 53033602 [email protected]
Instone Real Estate Group SE Grugaplatz 2-4, 45131 Essen E-Mail: [email protected] Internet: www.instone.de/en

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