Fondul Proprietatea

Fund Information / Factsheet • Jun 14, 2024

Administrator Code:	PJM07.1AFIASMDLUX0037
Fund:	Fondul Proprietatea SA
Fund Code:	PJR09FIAIR/400018
Reporting date:	31.05.2024

Fund Administrator: Franklin Templeton International Services S.à r.l. Administrator Code: PJM07.1AFIASMDLUX0037

_____________________________________________________________________________________

Statement of Assets and Liabilities of Fondul Proprietatea SA and the Net Asset Value calculation according with the FSA Regulations No. 9/2014 and No. 7/2020, as subsequently amended

1. Intangible assets 2. Tangible assets 3. Real estate investments 4. Biological assets 5. Assets representing rights to use the underlying assets in a leasing contract 1,790,976,916.84 6. Financial assets 6.1. Financial assets at amortised cost 1,790,976,916.84 6.2. Financial assets at fair value through profit or loss, out of which: 131,913,776.73 6.2.1. Shares traded or listed on regulated markets in Romania* 6.2.2. Shares admitted or traded on a regulated market from a member state 6.2.3. Shares traded or listed on regulated markets from a non-EU Member State 1,659,063,140.11 6.2.4. Shares issued by Romanian companies not admitted to trading 6.2.5. Bonds admitted to trading issued or guaranteed by central government authorities 6.2.6. Municipal bonds 6.2.7. Corporative bonds 6.2.8. Treasury bills 6.2.9. Newly issued securities 6.2.10. Participation titles of UCITS and/or of OCIU/AIF 6.2.11. Equity titles	0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
	0.00
	0.00
	0.00
	0.00
	0.00
	0.00
	0.00
6.2.12. Derivates	0.00
6.2.13. Other financial assets	0.00
6.3. Financial assets at fair value through other comprehensive income	0.00
458,506,452.65 7. Cash (cash and cash equivalents)
551,833,270.64 8. Bank deposits
146,746,164.52 9. Other assets
144,443,097.50 9.1. Dividends and other receivable rights
2,303,067.02 9.2. Other assets
10. Prepaid expenses
2,948,062,804.65 11. Total Assets	0.00

[English translation of the original report in Romanian - for information purposes only]

__________________________________________________________________________________________________________________________________________________________

FONDUL PROPRIETATEA S.A., an alternative investment fund • Headquarters at: 76-80 Buzesti Street, 7th floor, Bucharest 1st district, postal code 011017, Romania • Fiscal Identification Code (CIF): 18253260, registered with the Trade Registry under no: J40/21901/2005 • Subscribed and paid-up share capital RON 2,947,779,186.56 • Tel.: + 40 21 200 9600; Fax: +40 316 300 048; Email: office@fondulproprietatea.ro; Internet: www.fondulproprietatea.ro

_____________________________________________________________________________________

12. Total liabilities	682,208,294.63
12.1. Financial liabilities at amortised cost	681,947,785.30
12.2. Deferred tax liability	0.00
12.3. Other debts	260,509.33
13. Provisions for risks and charges	0.00
14. Deferred income	0.00
15. Shareholders' equity, out of which:	2,265,854,510.02
15.1. Share capital	2,947,779,186.56
15.2. Elements similar to share capital	0.00
15.3. Other elements of shareholders' equity	0.00
15.4. Share capital premiums	0.00
15.5. Revaluation differences	0.02
15.6. Reserves	589,555,837.31
15.7. Treasury shares	-1,889,247,510.45
15.8. Retained earnings	465,585,068.82
15.9. Period result	152,181,927.76
16. Net Asset Value	2,265,854,510.02
17. Number of issued shares**	3,524,403,683
18. Net asset value per share	0.6429
19. Number of portfolio companies out of which:	24
19.1 Companies admitted to trading on an EU market	5
19.2 Companies admitted to trading on a non-EU market	0
19.3 Companies not admitted to trading	19

Legend:

* = Include also the value of holdings admitted to trading on AeRo market (alternative regulated market)

** = Represents the number of paid issued shares excluding treasury shares and repurchased own shares related to the global depositary receipts or certificates of interest of own shares, according with FSA Regulation no. 7/2020, as subsequently amended.

Leverage of the fund

Method type	Leverage level	Exposure amount
a) Gross method	79.04%	1,791,012,607.91
b) Commitment method	100.00%	2,265,854,510.02

Franklin Templeton International Services S.à r.l., in its capacity of alternative investment fund manager of Fondul Proprietatea SA

Johan Meyer Permanent representative Marius Nechifor Compliance Officer

BRD Groupe Societe Generale Victor Strâmbei Manager Depositary Department

[English translation of the original report in Romanian - for information purposes only] __________________________________________________________________________________________________________________________________________________________

Annex - Valuation methods used for the securities and the monetary market instruments held by Fondul Proprietatea S.A. (31 May 2024)

_____________________________________________________________________________________

Listed shares

	Name	Symbol	Valuation method
1	Alcom SA	ALCQ	Value based on the valuation report as at 31 October 2023 (applying the income approach
2	Alro Slatina SA	ALR	using the discounted cash flow method) Closing Price
3	IOR SA	IORB	Reference price (Closing Price)
			Value based on the valuation report as at 30
			June 2023 (applying the asset-based
4	Mecon SA	MECP	approach)
			Value based on the valuation report as at 30
			June 2023 (applying the income approach
5	Romaero SA	RORX	using the discounted cash flow method)

Unlisted shares

	Name	Symbol	Valuation method
1	Aeroportul International Mihail Kogalniceanu - Constanta SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)
2	Aeroportul International Timisoara - Traian Vuia SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)
3	CN Administratia Canalelor Navigabile SA		Value based on the valuation report as at 31 October 2023 (applying the market comparison technique using comparable trading multiples for EBITDA)
4	CN Administratia Porturilor Dunarii Fluviale SA		Value based on the valuation report as at 31 October 2023 (applying the market comparison technique using comparable trading multiples for EBITDA)
5	CN Administratia Porturilor Dunarii Maritime SA		Value based on the valuation report as at 31 October 2023 (applying the market comparison technique using comparable trading multiples for EBITDA)
6	CN Administratia Porturilor Maritime SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)
7	CN Aeroporturi Bucuresti SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)
8	Complexul Energetic Oltenia SA		Value based on the valuation report as at 31 December 2023 (applying the income approach using the discounted cash flow method)
9	Plafar SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)

[English translation of the original report in Romanian - for information purposes only]

__________________________________________________________________________________________________________________________________________________________

FONDUL PROPRIETATEA S.A., an alternative investment fund • Headquarters at: 76-80 Buzesti Street, 7th floor, Bucharest 1st district, postal code 011017, Romania • Fiscal Identification Code (CIF): 18253260, registered with the Trade Registry under no: J40/21901/2005 • Subscribed and paid-up share capital RON 2,947,779,186.56 • Tel.: + 40 21 200 9600; Fax: +40 316 300 048; Email: office@fondulproprietatea.ro; Internet: www.fondulproprietatea.ro

	Name	Symbol	Valuation method
10	Posta Romana SA		Value based on the valuation report as at 31 October 2023 (applying the market comparison technique using comparable trading multiples for Price/Earnings)
11	Societatea Nationala a Sarii SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)
12	Societatea Electrocentrale Craiova SA		Value based on the valuation report as at 31 October 2023 (applying the market comparison technique using comparable trading multiples for EV/Revenue)
13	World Trade Hotel SA		Priced at zero (lack of annual financial statements for the last 10 financial years including the financial statements for the year-ended 31 December 2022; last available financial statements are those for the year-ended 31 December 2012)
14	Zirom SA		Value based on the valuation report as at 31 October 2023 (applying the income approach using the discounted cash flow method)

Shares of companies in insolvency/ judicial reorganization/liquidation/dissolution/ bankruptcy

	Name	Symbol	Valuation method
1	Gerovital Cosmetics SA		Valued at zero (bankruptcy)
2	Romplumb SA		Valued at zero (bankruptcy)
3	Salubriserv SA		Valued at zero (bankruptcy)
4	Simtex SA		Valued at zero (judicial reorganisation)
5	World Trade Center Bucuresti SA		Valued at zero (insolvency)

Bank deposits

Name	Symbol	Valuation method
Bank deposits		Bank deposit amount cumulated with the
		accrued interest receivable calculated for
		the period elapsed from its starting date

Franklin Templeton International Services S.à r.l., in its capacity of alternative investment fund manager of Fondul Proprietatea SA

Johan Meyer Permanent Representative Marius Nechifor Compliance Officer

BRD Groupe Societe Generale

Victor Strâmbei Manager Depositary Department

[English translation of the original report in Romanian - for information purposes only]

__________________________________________________________________________________________________________________________________________________________

Annex – Changes in the valuation methods used for the computation of the NAV of Fondul Proprietatea as of 31 May 2024

There was no change of the valuation methods used for the computation of the NAV as at 31 May 2024 for Fondul Proprietatea S.A, as compared to 30 April 2024, respectively from the last reporting of the net asset value of Fondul Proprietatea.

_______________________________________________________________________________________________________________________

Franklin Templeton International Services S.à r.l., in its capacity of alternative investment fund manager of Fondul Proprietatea SA

Johan Meyer Marius Nechifor

Permanent representative Senior Compliance Officer

[English translation of the original report in Romanian - for information purposes only] __________________________________________________________________________________________________________________________________________________________

FONDUL PROPRIETATEA S.A., an alternative investment fund • Headquarters at: 76-80 Buzesti Street, 7th floor, Bucharest 1st district, postal code 011017, Romania • Fiscal Identification Code (CIF): 18253260, registered with the Trade Registry under no: J40/21901/2005 • Subscribed and paid-up share capital RON 2,947,779,186.56 • Tel.: + 40 21 200 9600; Fax: +40 316 300 048; Email: office@fondulproprietatea.ro; Internet: www.fondulproprietatea.ro