Investor Presentation • Mar 16, 2023
Investor Presentation
Open in ViewerOpens in native device viewer




| Operational Highlights |
✓ Projects equivalent to €3.3bn of GDV under construction or pre-construction, thereof 89% pre-sold, provide robust basis for revenues and cash flow in otherwise uncertain markets |
|---|---|
| ✓ Sales: Significant slowdown in retail demand; institutional buyers in 'wait and see' mode, |
|
| ✓ Investor feedback that newly built properties remain preferred sub-asset class (energy efficiency, ESG, positive rental outlook) |
|
| ✓ No market recovery before H2-2023 expected |
|
| ✓ Pricing: No major price concessions to-date; price pressure expected to increase going forward |
|
| ✓ Construction costs: Material price inflation receding, expect mid single-digit construction cost increases |
| ✓ Adjusted revenues: €621.0m (2021: €783.6m, -20.8%) |
|
|---|---|
| ✓ Adjusted gross profit margin: 25.3% (2021: 28.3%) |
|
| FY 2022 | ✓ Adjusted EBIT: €88.6m (2021: €155.7m, -43.1%) |
| Results | ✓ Adjusted earnings after tax (EAT): €50.0m (2021: €96.9m, -48.4%) |
| ✓ DPS proposal: €0.35 (2021: €0.62, -43.5%) |
| ✓ Adj. revenues of €600-700m |
|
|---|---|
| ✓ Adj. gross margin of approx. 25% |
|
| Outlook | ✓ Adj. EAT of €40-50m |
| ✓ Positive operating cash flow |

✓ Year-end sales ratio uplift driven by anticipated increase of real estate transfer tax in Leipzig, Saxony (effective from 1st January 2023)


6 | 16.03.2023 | FY-2022
1 bulwiengesa data: quarterly data condo prices in top 7 cities (new build) 2 Statistisches Bundesamt 3 BNP Paribas Real Estate Report


✓ Continued growth in demand for residential space:
7 | 16.03.2023 | FY-2022 1 German Property Federation (ZIA) / Statistisches Bundesamt / estimated completions: German Construction Association (ZDB) and CBRE // 2 ifo Institute, Business Survey amongst German construction companies, February 2023 // 3 Deutsche Bundesbank // 4 empirica


There is a higher differentiation of the market… Price discounts are dependent on the energy standard of a building…Such price discounts have increased compared to the previous year. Source: JLL
Rising contact requests for leasing of new build apartments….stronger rent dynamics in A-cities for new built. Source: Immoscout24
Lower energy bill clear competitive edge
8 | 16.03.2023 | FY-2022 2 Source: Tenant Association, January 2023
3 Due to change in EU Taxonomy requirements, reporting changed vs. prev. year from project view to revenue relevant objects view



✓ Illiquid investment markets - market is still adjusting to new interest rate environment (many institutional investors in 'wait and see' mode)


| 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 to be voted by the AGM in 2023 • Sustainability reporting already essentially compliant with ESRS/CSRD/Taxonomy |
requirements on a voluntary basis (mandatory from financial year 2024 onwards)

| 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 |
||
| S | 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 |
|
| 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% | ||
| Employee compliance and data protection training |
99% | 100% | 100% | ||
| Compliance cases (suspected) |
0 | 0 | 0 | ||
| G | Independent Supervisory Board |
100% | 100% | 100% | |
| Client Satisfaction | n/a | 1.7 | < 2.4 |
13 | 16.03.2023 | FY-2022
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
| €m | Q4 2022 | Q4 2021 | Change | FY 2022 | FY 2021 | Change |
|---|---|---|---|---|---|---|
| Revenues | 179.1 | 378.0 | -52.6% | 621.0 | 783.6 | -20.7% |
| Project cost |
-135.6 | -277.5 | -51.1% | -463.8 | -562.1 | -17.5% |
| Gross profit |
43.4 | 100.5 | -56.8% | 157.2 | 221.5 | -29.0% |
| Gross Margin |
24.2% | 26.6% | 25.3% | 28.3% | ||
| Platform cost |
-17.4 | -22.2 | -21.6% | -72.5 | -80.5 | -9.9% |
| Share of results of joint ventures |
1.7 | 12.0 | 3.9 | 14.6 | ||
| EBIT | 27.7 | 90.4 | -69.4% | 88.6 | 155.7 | -43.1% |
| EBIT Margin | 15.5% | 23.9% | 14.3% | 19.9% | ||
| Financial and other results |
-4.3 | -9.1 | -15.9 | -19.2 | ||
| EBT | 23.4 | 81.3 | -71.2% | 72.7 | 136.5 | -46.7% |
| EBT Margin | 13.1% | 21.5% | 11.7% | 17.4% | ||
| Taxes | -7.3 | -24.7 | -22.6 | -39.6 | ||
| Tax rate |
31.6% | 30.3% | 31.2% | 29.0% | ||
| EAT | 16.0 | 56.6 | -71.7% | 50.0 | 96.9 | -48.4% |
| EAT Margin | 8.9% | 15.0% | 8.1% | 12.4% | ||
| EAT post minorities |
15.8 | 73.8 | -78.6% | 50.9 | 98.7 | -48.5% |
| EPS1 | 0.34 | 1.57 | -78.1% | 1.11 | 2.10 | -47.2% |


Volume of sales contracts by customer segment
In €m

✓ Institutional revenues account for 64% 2022 revenues (2021: 62%), predominantly resulting from pre-sold projects

| €m | 31/12/2022 | 31/12/2021 |
|---|---|---|
| Corporate debt | 179.7 | 199.1 |
| Project debt | 341.0 | 191.4 |
| Financial debt | 520.6 | 390.5 |
| Cash and cash equivalents and term deposits |
-255.6 | -151.0 |
| Net financial debt | 265.1 | 239.5 |
| Inventories and contract asset / liabilities |
1,275,0 | 1,190.1 |
| LTC1 | 20.8% | 20.1% |
| Adjusted EBIT (LTM)2 | 88.6 | 155.7 |
| Adjusted EBITDA (LTM)2 | 93.4 | 160.3 |
| Net financial debt / adjusted EBITDA | 2.8x | 1.5x |

| Liquidity (€m) | Total | t/o drawn |
t/o available |
|---|---|---|---|
| Corporate debt | |||
| Promissory notes | 178.0 | - | - |
| Revolving Credit Facilities | 170.0 | 0.0 | 170.0 |
| Cash and cash equivalents and term deposits |
255.6 | ||
| Total corporate funds available |
425.6 | ||
| Project debt | |||
| Project finance2 | 653.3 | 340.2 | 313.1 |


| Weighted average corporate debt maturity | 2.9 years |
|---|---|
| Weighted average corporate interest costs |
4.13% |
| Share of corporate debt with floating interest | 7.0% |


| 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 |
| 2023E payout (€ million) | 15.2 |

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


| €m | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Volume of sales contracts |
42.0 | 104.6 | 58.0 | 87.6 | 761.7 | 170.7 | 89.1 | 118.61 | 246.0 |
| Project Portfolio | 7,668.8 | 7,827.4 | 7,727.4 | 7,567.7 | 7,500.0 | 7,154.9 | 6,268.1 | 6,054.2 | 6,053.6 |
| thereof already sold | 2,987.3 | 2,945.4 | 2,891.4 | 3,070.1 | 3,038.9 | 2,308.7 | 2,444.0 | 2,360.5 | 2,328.8 |
| thereof already realized revenues |
1,902.7 | 1,721.0 | 1,597.1 | 1,684.0 | 1,621.0 | 1,276.2 | 1,436.1 | 1,307.8 | 1,265.5 |
| Units | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
Q2 2021 | Q1 2021 | Q4 2020 |
| Volume of sales contracts |
44 | 199 | 96 | 191 | 1,906 | 468 | 169 | 3721 | 708 |
| Project Portfolio | 16,209 | 16,580 | 16,644 | 16,607 | 16,418 | 15,913 | 14,338 | 13,678 | 13,561 |
| thereof already sold | 7,309 | 7,265 | 7,179 | 7,404 | 7,215 | 5,401 | 5,679 | 5,510 | 5,381 |
(Unless otherwise stated, the figures are quarterly values)


| New project approvals |
Exp. sales volume (€m) |
Exp. units |
|
|---|---|---|---|
| 2022 | |||
| Metropolitan area Nuremberg |
Q1 | 85 | 140 |
| Metropolitan area Berlin |
Q2 | 145 | 361 |
| Metropolitan area NRW | Q3 | 51 | 114 |
| Total | 281 | 615 |
1 Excluding GDV of at-equity JVs
23 | 16.03.2023 | FY-2022 2 Includes increased density, index based pre-agreed sales price adjustments and re-assessed sales prices of certain pre-construction projects





Kategorie 1 Kategorie 2

| Project | Location | Sales volume (expected) |
Land plot acquired |
Building right obtained |
Sales started |
Construction started |
|---|---|---|---|---|---|---|
| Hamburg | ||||||
| HH - Schulterblatt "Amanda" |
Hamburg | 96 Mio. € |
||||
| SE - Kösliner Weg |
Norderstedt-Garstedt | 104 Mio. € |
||||
| - Sportplatz H Bult |
Hannover | 120 Mio. € |
||||
| HH - RBO |
Hamburg | 215 Mio. € |
||||
| H - Büntekamp |
Hannover | 163 Mio. € |
||||
| Berlin | ||||||
| HVL - Nauen |
Nauen | 152 € Mio. |
||||
| P - Fontane Gärten |
Potsdam | 67 Mio. € |
||||
| NRW | ||||||
| D - Niederkasseler Lohweg |
Düsseldorf | N/A | ||||
| 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 | 717 Mio. € |
||||
| - 6-Seen DU Wedau |
Duisburg | 74 Mio. € |
||||
| KK - Kempen |
Kempen | 51 Mio. € |

| Project | Location | Sales volume (expected) |
Land plot acquired |
Building right obtained |
Sales started |
Construction started |
|---|---|---|---|---|---|---|
| Rhine-Main | ||||||
| WI - Delkenheim |
Wiesbaden | 111 Mio € |
||||
| F - Schönhof-Viertel |
Frankfurt am Main |
610 Mio € |
||||
| F - Friedberger Landstr. |
Frankfurt am Main |
306 Mio € |
||||
| F - Elisabethenareal |
Frankfurt am Main |
90 Mio € |
||||
| F - Steinbacher Hohl |
Frankfurt am Main |
69 Mio € |
||||
| F - Gallus |
Frankfurt am Main |
€ 42 Mio |
||||
| F - Westville |
Frankfurt am Main |
N/A | ||||
| WI - Aukamm |
Wiesbaden | 200 Mio € |
||||
| OF - Heusenstamm |
Heusenstamm | 191 Mio € |
||||
| MKK - Kesselstädter |
Maintal | 237 Mio € |
||||
| MTK - Polaris |
Hofheim | 73 Mio € |
||||
| WI - Rheinblick |
Wiesbaden | 305 Mio € |
||||
| MKK- Eichenheege |
Maintal | 108 Mio € |
||||
| Leipzig | ||||||
| L - Parkresidenz |
Leipzig | 282 Mio € |
||||
| L - Rosa-Luxemburg |
Leipzig | 115 Mio € |
||||
| HAL - Heide Süd |
Halle (Saale) |
41 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 | 133 Mio € |
|||||
| S - City-Prag |
Stuttgart | |||||
| WN - Schorndorf |
Schorndorf | N/A | ||||
| TÜ - Rottenburg |
Rottenburg | 176 Mio € |
||||
| BB - Herrenberg III, Schäferlinde |
Herrenberg | 82 Mio € |
||||
| BB - Herrenberg II, Schwarzwald II |
Herrenberg | 83 Mio € |
||||
| South Bavaria |
||||||
| M - Ottobrunner |
München | 118 Mio € |
||||
| A - Beethovenpark |
Augsburg | N/A | ||||
| Bavaria North |
||||||
| N - Eslarner Straße |
Nürnberg | 64 Mio € |
||||
| BA - Lagarde |
Bamberg | 89 Mio € |
||||
| N - Schopenhauer |
Nürnberg | 68 Mio € |
||||
| N - Stephanstr |
Nürnberg | N/A | ||||
| N - Seetor |
Nürnberg | € 115 Mio |
||||
| R - Marina Bricks |
Regensburg | € 30 Mio |
||||
| N - Boxdorf |
Nürnberg | 70 € Mio |
||||
| N - Thumenberger |
Nürnberg | 132 Mio € |
||||
| - Worzeldorf N |
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 to support owner-occupiers (help-to-buy) and new build of rental apartments (planning status as of February 2023)
| Volume | • EUR 350 million |
• EUR 650 million |
|---|---|---|
| Recipient | • Families with children <18 yrs • 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 private investors |
| Objective | • Help-to-buy: Build or buy new home/condominium for own use (for at least 10 years) • Energy efficiency (minimum energy standard KfW 55) |
• New build of rental apartments • Energy efficiency (minimum energy standard KfW 40) |
| Subsidies | • No direct grant • Subsidized mortgages, reduced interest costs (by 2- 4%) by federal KfW Bank →Max. 240,000 EUR credit volume →Will be accepted as equity substitute |
• To be defined |

| 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%)

| March | 16 | Annual Report 2022 |
|---|---|---|
| March | 21 | Roadshow Great Britain, London (Deutsche Bank) |
| March | 22 | Roadshow France, virtual (Kepler Cheuvreux) |
| April | 21 | Roadshow Germany, Frankfurt (Deutsche Bank) |
| May | 11 | Quarterly Statement for the first quarter of 2023 |
| June | 14 | Annual General Meeting |
| June | 15 | Morgan Stanley - European Real Estate Capital Markets Conference 2023, London |
| August | 10 | Group Interim Report for the first half of 2023 |
| September | 18 | Berenberg and Goldman Sachs Twelfth German Corporate Conference, Munich |
| September | 19 | 12th Baader Investment Conference, Munich |
| November | 09 | Quarterly Statement for the first nine months of 2023 |

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.