AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Instone Real Estate Group AG

Investor Presentation Mar 29, 2019

226_ip_2019-03-29_98b992de-9b8b-4907-9774-95ab3811d120.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

CAPITAL MARKETS DAY

LONDON, 29 MARCH 2019

Agenda

Slot Topic Speaker
09:00 –
10:00
Results
& Portfolio Review
Kruno Crepulja (CEO), Foruhar Madjlessi (CFO)
10:00 –
11:00
Case Study WWW.Luisenpark.Berlin Carsten Sellschopf, COO Berlin & Hamburg
11:00 –
11:15
Coffee Break
11:15 –
12:15
Deep
Dive
Rhine Main Portfolio
Ralf Werner, Head of Rhine Main Region
12:15 Networking Lunch

RESULTS & PORTFOLIO REVIEW

KRUNO CREPULJA

FORUHAR MADJLESSI

2018 Key Achievements

Operational
achievements

Financial performance & outlook

  • Total pipeline of €4.8bn expected sales volume
  • €310m valuation uplift related to existing projects
  • Aquired projects with €1.3 bn expected sales volume
  • Construction launched for projects with ~€475m expected sales volume (~954 units)
  • Concluded sales contracts for €461m expected sales volume (1,033 units)
  • Adjusted revenues of €372.8m; Adjusted gross profit margin of 28.6%
  • Adjusted EBIT of €49.6m and adjusted EBT of €41.5m (€5.1m extraordinary expenses not adjusted)
  • Moderate leverage of Net Debt / adj. EBITDA of 3.5x
  • FY 2019 outlook:
  • Adjusted revenues: €500-550m
  • Adjusted gross profit margin: ~28%
  • Adjusted EBIT: €85-100m

FY 2018 Key Figures vs Outlook

€ million 2018 Actual 2018 Outlook
Adjusted
for
ppa*
Adjusted
for
ppa
+ extraordinary
items
of €5.1m
Revenues 372.8 372.8 370 -
400
Gross Profit Margin 28.6% 28.6% ~24%
EBIT 49.6 54.7 48 -
54
EBT 41.5 46.6 32 -
37
Volume of concludes
sales
contracts
460.8 460.8 ~ 500

*€12m ppa-effect

  • Strong gross profit margin driven by better performance of individual projects
  • EBT driven by significant improvement of financing structure
  • Volume of concluded sales contracts below outlook due to conscious slowdown of sales process in order to optimize pricing

€4.8bn Project Portfolio

  • 45 projects with 11,041 units; 21% of expected sales volume already sold; 24% of expected sales volume under construction
  • Avg. appartment size: 80 sqm / ASP per sqm: €5,336 incl. parking space (€5,090 excl.) / ASP per appartment: €427K

Project portfolio data per 31.12.2018

FY 2018 – Significant Increase of Project Portfolio

Project portfolio
(expected
sales
volume)
2018 Project
Acquisitions
Project City Exp. sales
volume
(€m)
Units Building
right
Semmelweisstrasse Leipzig 66 210 completed
Sportplatz
Bult
Hannover 116 281 in progress
Neckartalterassen Rottenburg 105 364 in progress
Beethoven Park Augsburg 135 396 completed
Kösliner
Weg
Norderstedt 102 286 in progress
Rote Kaserne Potsdam 47 114 completed
Gallus1 Frankfurt/M. 39 69 completed
Gartenstadt Quartier Dortmund 97 247 in progress
(Projects remain in portfolio until being fully completed and handed over to customers) Large project2 German
metropolitan
region
>5003 1,347 completed
Total 1,298 3,314

1) Expect signing in Q2 2019

2) Signed, but project is still subject to a condition subsequent, the occurrence of which is uncertain. (see adhoc release of 13.12.2018) 3) Relates to investment volume

Acquisition Pipeline

Tangible opportunities

Project Exp. sales
volume
(€m)
Units
Augsburg ~220 ~600
Metropolitan
region
Hamburg
~195 ~470
Metropolitan region
Rhein Ruhr
~75 ~200
Metropolitan
region
Frankfurt
~75 ~150
Metropolitan region
Stuttgart
~50 ~130
Metropolitan region
Hamburg
~68 ~180
Metropiltan
region
Rhine Main
~82 ~280
Total ~765 ~2,010

NRW; 32% Rhine Main; 27% Hamburg / Hannover; 19% Berlin; 9% Leipzig; 6% Bavaria; 5% Baden Wurttemb Short/Midterm opportunities Longterm opportunities

Total: €5.6bn Total: €6.6bn

Status Update on Project in German Metropolitan Region

  • Large inner-city project in German metropolitan region
  • 124K sqm gross floor area
  • 1,347 units
  • Existing masterplan
  • Purchase contract signed1
  • Forward sale; LOI signed with institutional buyer
  • Investment volume >€500m
  • Expected gross margin of ~18%; Attractive IRR
  • Sales and pofit contribution not reflected in current guidance

1) Project is still subject to a condition subsequent, the occurrence of which is uncertain. (see adhoc release of 13.12.2018)

Cost Price Inflation (Construction Cost)

Market:

  • Average cost price inflation in Germany in 2018 at ~5%; in years 2015-17 at ~3.5%
  • Mainly labour (65-70%), materials (30-35%)
  • Wide spread of CPI for different works

Instone:

  • 2018 cost price inflation of ~2%; in the years 2015-2017 below1.5%
  • Total €380m purchase volume (+VAT) in 2017 (151m) and 2018 (229m)
  • CPI and purchase volume fully in line with budget
  • Instone's benefits in the procurement process:
  • The strong network of suppliers with partner companies
  • Base revenue basket for the suppliers
  • Running early regional and nationwide tender processes
  • Instone assumes annual 3.5% cost price inflation for the future exceeding the cost price inflation in 2018 (based on single awarding approach)

House Price Inflation

Market:

• 2018 house price inflation in Germany's Top 8 cities of ~6-8% (for comparable product with Instone)

Instone:

  • €310m increased sales volume of existing projects in FY 2018 mainly driven by HPI (77%) vs increased density (23%)
  • Achieved 28.6% gross margin in FY 2018 exceeding outlook due to HPI
  • Gross margin of typical Instone project with a longer cycle driven by masterplanning process and condominium sales benefits from a market where HPI is overcompensating CPI
  • FY 2019 expected gross margin of 28% is based on 1.5% HPI and 3.5% CPI
  • Expect gross margin of 25%+ for 2020 and following years (including forward sale of large project in metropolitan region and generally assuming that our share of forward sales will increase to ~30% of total sales)
  • Calculating average ~25% gross margin for new projects assuming 1.5% HPI and 3.5% CPI (assuming owner occupier sale)
  • HPI development in Germany might offer further upside potential

Earnings Before Tax Sensitivity for FY 2021*

Cost Price Inflation p.a.

in
€m
0.0% 3.5% 7.0% 10.5% 14.0%
0.0% 0 -15 -30 -45 -60
1.5% 15 0 -15 -30 -45
3.0% 30 15 0 -15 -30
4.5% 45 30 15 0 -15
6.0% 60 45 30 15 0

• Includes only existing projects not yet being in the sales process

• Assuming that sales process will be initiated for 1/3 of portfolio in 6 months, 1/3 in 1.5 years and 1/3 in 2.5 years

• Assuming 3% sales commission

House Price Inflation p.a.

Strict Approach to Corporate M&A

  • German residential developer market still highly fragmented with mostly strong local / regional developers
  • Significant potential for consolidation over the next years (e.g. several companies with unsolved corporate succession)
  • Instone will selectively engage in M&A-activity in case of strategic fit and attractive financial merit
  • Focus on M&A targets with at least two of the following prerequisites:
  • Residential development projects in attractive German cities (same or additional locations to Instone)
  • Robust development pipeline
  • Complementary residential development products (e.g. affordable housing)
  • Strong team with credible track record
  • High margins and / or IRR at or close to Instone benchmark

Basis of Presentation

  • First full year results presentation based on new IFRS 15 "contracts with customers"
  • Revenues recognized over time (as opposed to at a point in time under previously applied completed contract method)
  • Aggregate achieved customer sales contracts and building progress of individual projects are key drivers for revenue recognition
  • Reduction of total assets based on netting of prepayments with contract assets
  • Increased equity by ca. €45m reflecting deemed IFRS 15 profits in prior years

FY 2018 Results of Operations

FY
2018 Results
of Operations
(€m)
Adjusted
for
ppa
Adjusted
for
ppa
+ extraordinary
items
Revenues 372.8 372.8
Project
cost
-266.3 -266.3
Gross profit 106.4 106.4
Margin 28.6% 28.6%
Platform
cost
-56.9 -51.8
EBIT 49.6 54.7
Margin 13.3%
Result
from
investments
-0.4 -0.4
Financial
Result
-7.7 -7.7
EBT 41.5 46.6
Margin 11.1%
  • Revenues, EBIT and EBT include €12.0m adjustment for ppa effect
  • Anticipated revenues related to lower margin projects over compensated by high-margin project revenues
  • Platform cost not adjusted for extraordinary items of €5.1m:
Extraordinary
items
(€m)
IPO related 2.0
Management Changes 1.5
Acquisition
DD related
1.6
Total 5.1

• Significantly improved group financing structure

Tax Consideration and Minorities

€m
EBT 41.5
"Recurring" IFRS income
tax
11.6
Recurring
IFRS income
tax
rate
28.0%
One-off
IFRS income
tax
9.8
Total IFRS income
tax
22.4
Total IFRS income
tax
rate
54.0%
Net income 19.1
Minorities 2.5
  • Recurring IFRS income tax of €11.6m (implied tax rate of 28%)
  • 9.8m non-cash amortization of deferred tax asset related to previously recorded provision for IPO related management incentives (implied total IFRS tax rate of 54%)
  • Aggregate statutory trade and corporate tax loss carry forward on holding level of >€50m currently not available to offset group profits
  • Expected annual incremental holding losses of €10m
  • We are currently reviewing the possibility to optimize the group tax structure

Moderate Leverage

In € million FY 2018 FY 2017 Delta
Corporate
debt
69.8 151.6 -
>100%
Project
related
debt
195.7 224.1 -12.7%
Financial debt 265.5 375.7 -29.1%
-
Cash and
cash equivalents
-88.0 -73.6 19.6%
Net financial
debt
177.5 302.1 -41.0%
EBITDA (adjusted) 50.2 12.8 >100%
Net debt/adjusted
EBITDA
3.5x 23.6 -
Gross corporate
debt/adjusted
EBITDA
less
project
interest
expenses
1.6x 31.6
  • Pre-IPO corporate debt redemption of €22m mezzanine loan for the acquisition of Instone Real Estate Leipzig GmbH
  • Significant decrease of 2018 net debt based on c. €140m net primary IPO proceeds
  • Repaid €57.8m high yielding shareholder loan (7%p.a.)
  • Moderate FY 2018 leverage of 3.5x Net Debt / adjusted EBITDA
  • Corporate debt / adjusted EBITDA less projet interest expense of 1.6x

Positive Development Continues

projects**:

(**% figures referring to midpoint of guidance) (*Revenue guidance excluding impact from large project in German metropolitan region)

CASE STUDY WWW.LUISENPARK.BERLIN

CARSTEN SELLSCHOPF

Berlin

Population

  • 3.645 Mio. inhabitants in 2018
  • Increase of ~ 5.2% expected by 2035

Employment

Increase of ~ 25.4% expected by 2035

Purchasing power

  • From 2007 to 2018, increase of 24.6%
  • Puchasing power index stands at 93.2 in 2018

Construction activity

  • 2011 -2018: approved units 86.064 / completed units 44.793
  • Realisation rate by ~ 52 %

Housing requirements

| By 2035, approximately 440,000 units will be needed 19

Change average purchase price 2014-2018 (Top 10) as a percentage

Berlin

Average purchase price in first entry 2018 (Top/Bottom 5) in Euro/sqm

Change average rent 2014-2018 (Top 10) in percent

Average rent in first year entry 2018 (Top/Bottom 5) in Euro/sqm

|

Source: Bulwiengesa AG

Apartments for Berlin

  • Increasing population and high demand for housing space in Berlin – dynamic property market
  • Central location and efficient apartments very popular
  • Big challenge to acquire building plots and site planning
  • Key issue and solution is cooperation with public authorities
  • "Luisenpark" as current example for successful project development

Luisenpark - Basics

  • Plot: 19.000 sqm in Berlin Mitte
  • Property purchase in Feb. 2015
  • Agreement of zoning plan and building permit in 2017
  • Total of approx. 37.400 sqm NFA
  • 548 apartments in total, including: - 409 freehold condos and
  • 139 affordable housing apartments
  • 6 commercial units, 1 kindergarten
  • 174 lots in underground car park

Versatile Condominium

  • Sales launch April 2017 (BA 1) / currently 95% sold Jan. 2018 (BA 3) / currently 63 % sold or reserved with fee
  • Handover (BA 1) Q3 2019
  • Handover (BA 3) and total completion Q3 2020
  • Instone's USP in acquisition: more floorspace, up-and-coming market and Berlin Model

Legal frame for new zoning

  • Legally binding land use (zoning) plan in co-operation with the Senat of Berlin and / or city district
  • Development obligations defined in the decree "Berliner Model"
  • Future development contract will define specific obligations and time frame of the development

Space-Efficient Apartments

2 rooms 43m² 3 rooms 81m² 4 rooms 112m²

Best fit-out

  • Oak parquet flooring
  • Heated flooring
  • Generous 2.8 m ceiling height
  • Floor-to-ceiling windows
  • Vast majority of units with own balcony
  • Walk-In Showers
  • Bathroom features from wellknown German brands
  • High-value tiling

|

26

Fit-out Configurator

  • Marketingtool 24/7
  • Line A "Standard" and Alternatives (Line B and C - surcharge)
  • AIDA
  • Definition and Minimization of Customer Wishes
  • Secured Processes in Project Management through Product Checks in Advance and Framework Purchase Agreements
1. Bad 2. Bad
DUSCHBAD WANNENBAD
DESIGNLINIE $\hat{\phantom{a}}$
BODENFLIESEN $\hat{\phantom{a}}$
WANDFLIESEN $\hat{\phantom{a}}$
WASCHTISCH ۸
WC $\hat{\phantom{a}}$
DRÜCKERPLATTE $\hat{\phantom{a}}$
WASCHTISCHARMATUR $\hat{\phantom{a}}$
DUSCHARMATUR $\hat{\phantom{a}}$
DECKENLEUCHTEN $\hat{\phantom{a}}$
Badausstattung : Bodengleiche Dusche mit Entwässerungsrinne $0.00 \in$
Austausch Badtyp : kein Austausch $0.00 \in$
Bodenfliesen : Porcelaingres - Serie Urban Sand, Format 60x30cm 200.00€
Wandfliesen : Porcelaingres - Serie Urban Grey, Format 60x30cm 500.00€
Waschtisch : Duravit - Happy D.2, 60x50cm 200.00€
WC : Villeroy & Boch - Subway WandTiefspül-WC, 56x37cm, Soft Close 100.00€
Drückerplatte : Grohe Arena Cosmopolitan Chrom matt 50.00€
Waschtischamartur : Hansgrohe - Metris S, Einhebel-Waschtischmischer 50.00€
Duscharmatur : Hansgrohe - Raindance Select S240 2-Jet Showerpipe 500.00€
Deckenleuchten : Abgehängte Decke mit Einbauspots 2000.00€
Badausstattung : Badewanne Kaldewei Saniform Plus 175x75cm $0.00 \in$
Austausch Badtyp : kein Austausch $0.00 \in$
Bodenfliesen : Porcelaingres - Serie Urban Grey, Format 60x30cm 200.00€
Wandfliesen : Porcelaingres - Serie Urban Grey, Format 60x30cm 500.00€
Waschtisch : Duravit - Happy D.2, 60x50cm 200.00€
WC : Duravit - Happy D.2 Wand-WC, 54x36.5cm, Rimless, Soft Close 150.00€
Drückerplatte : Grohe Skate Cosmopolitan Titanium, anti fingerprint 80.00€
Waschtischamartur : Axor - Citterio M. Einhebel-Waschtischmischer 100.00€
Wannenarmatur : Axor Citterio M Wannenthermostat; Axor Uno Brauseset mit Raindance Select S120 3-Jet Handbrause 200.00€
Deckenleuchten : Abgehängte Decke mit Einbauspots 2000.00€
Parkett : Eichenparkett - Langstab 1250x100x9,5mm - Sortierung 14, 2 Schichten - gebürstet, naturgeölt (Fläche: 97.50 m 2 ) 3412.50€
Aufpreis zum Standard 10442.50€
Timeline Handover
of
BA 4
Project
Relaunch
Acquisition
of plot
Submission of
building application
Building permission obtained
Start of excavation BA3
Start of construction
planning BA3
Completion of
BA3 Sales
Completion of
construction BA3
Project
completion BA3
Jan
2015
28
Aug
Mar
Apr
2016
2017
2016
May
Jun
Jul
Oct
2017
2017
2017
2017
Start of excavation BA1
Start of sales BA1
Dec
Dec
2018
2017
Start of construction planning BA1
Jun
Dec
Apr
2019
2019
2020
Completion of construction BA1
Completion
of
Sales
BA1
Dec
2020
Project completion BA1

Competencies and processes

Risk Management

Financials (Luisenpark)

Cost of plot:
€ 34.4 m

Total investment:
€ 174.6 m

Total sales:
€ 232.7 m

Gross margin:
€ 78.5 m (33.74 %)

Key Achievements

  • Strategic Acquisition
  • Successful planning process
  • High Margins
  • Completion expected on time and budget

DEEP DIVE RHINE MAIN PORTFOLIO

RALF WERNER

FRANKFURT

POPULATION

  • 0,756 Mio. inhabitants in 2018
  • Increase of ~ 10,2 % expected by 2035

EMPLOYMENT

Increase of ~ 8,8% expected by 2035

PURCHASING POWER

  • From 2007 to 2018, it increased by 8,8 %
  • Puchasing power index stands at 114,4 in 2018

CONSTRUCTION ACTIVITY

  • 2011 -2018: approved units 28.776/ completed units 22.927
  • Realisation rate by ~ 80 %

HOUSING REQUIREMENTS

FRANKFURT

Change average purchase price 2014-2018 (Top 10) as a percentage

Average purchase price in first entry 2018 (Top/Bottom 5) in Euro/sqm

Average rent in first year entry 2018 (Top/Bottom 5) in Euro/sqm

Change average rent 2014-2018 (Top 10) in percent

Source: Bulwiengesa AG

SCHÖNHOFVIERTEL FRANKFURT, RÖDELHEIMER LANDSTRAßE

SCHÖNHOF-VIERTEL

PROPERTY

SCHÖNHOF-VIERTEL

FRANKFURT – LIFE IS SCHÖNHOF

START CONSTR.WORK GFA LIVING SPACE CONDOMINIUM TOTAL INVESTMENT

2020 113.500 M² 90.800 M² 1.100 409.990.000 €

SCHÖNHOFVIERTEL DAS LEBEN IST SCHÖNHOF

SCHÖNHOF-VIERTEL

MODELPICTURE

COMPLETION GFA LIVING SPACE CONDOMINIUM TOTAL INVESTMENT 4.Q 2021 25.400 M² 21.065 M² 181 135.000.000 €

MARIE NORDENDPLATZ

4.Q 2019 17.800 M² 14.900 M² 151 + 9 CITY VILLAS 62.599.000 €

COMPLETION GFA LIVING SPACE CONDOMINIUM TOTAL INVESTMENT

WILHELMS IX City: Wiesbaden, Street: Mainzer Straße IX WIESBADEN, MAINZER STRAßE

KEYFACTS Projektdauer: 2016-2019

Wohnfläche: 15.900

Wohneinheiten: 151

50

WILHELMS IX WIESBADEN, MAINZER STRAßE

GÜNTHERSBURGHÖFE FRANKFURT, FRIEDBERGER LANDSTR.

START CONSTR.WORK GFA PLOT AREA CONDOMINIUM TOTAL INVESTMENT

2021 65.000 M² 140.000 M² 650 263.840.000 €

GÜNTHERSBURGHÖFE FRANKFURT, FRIEDBERGER LANDSTR.

GÜNTHERS-BURGHÖFE 2

GÜNTHERS-BURGHÖFE 2

LEO II FRANKFURT, LEONARDO-DA-VINCI-ALLEE

LEO II FRANKFURT, LEONARDO-DA-VINCI-ALLEE

START CONSTR.WORK GFA LIVING SPACE CONDOMINIUM TOTAL INVESTMENT

2018 12.659 M² 11.000 M² 121 + KITA 43.587.000 €

STEINBACHER HOHL FRANKFURT, PRAUNHEIM

STEINBACHER HOHL FRANKFURT, PRAUNHEIM

START CONSTR.WORK GFA PARKING LOTS CONDOMINIUM TOTAL INVESTMENT 2020 18.000 M² 154 175 + 1 KITA 36.724.000 €

ELISABETHENAREAL FRANKFURT, GINNHEIMER STRASSE

START CONSTR.WORK GFA TOTAL INVESTMENT 2022 13.000 M² 48.026.000 €

LANGE SEEGEWANN WIESBADEN, DELKENHEIM

START CONSTR.WORK GFA CONDOMINIUM FLOORS PARKING LOTS TOTAL INVESTMENT
2020 26.000 M² 240 + 53 SFH + 1 KITA 2-4 135 82.621.00€

THANK YOU FOR YOUR INTEREST!

Instone Real Estate & Development GmbH

Wiesenhüttenplatz 25 60329 Frankfurt am Main

[email protected]

+49 69 2547 414 43

BACKUP

WWW.LUISENPARK.BERLIN

History of change

  • Densely populated, pre-1945
  • Destroyed during World War II
  • Bisected by the Berlin Wall until 1989
  • Returned to Federal Government after German reunification in 1990
  • Unsuccessful development attempts since 1994
  • Sold to formart/Instone Feb. 2015

|

68

Smart Urban Design

  • 2008: Basic urban scheme proposed by Hon. Prof. Nalbach
  • 2015: additional design competition with Borough, Senate, Formart/Instone
  • 2017: Agreement of zoning plan and building permit
  • Project subdivided into stages; various architects

Structure of Project

  • BA1: 180 units / Instone RE
  • BA2: 40 units / neighbor Tietz GbR
  • BA3: 230 units / Instone RE
  • BA4: 139 units / Howoge
  • Cosmopolitan Houses: Axthelm Rolvien Architekten
  • Parkside Houses
  • Gruentuch Ernst Architekten
  • BA4: brh Architekten

Affordable Housing Alexandrinenstrasse

Cosmopolitan Houses Stallschreiberstrasse

Parkside Houses – view from the park

Upgrade Penthouses

  • Constructional measures Penthouses:
  • Room-high fireplace (first stage)
  • Upgrade to country style plank (Bauwerk Villapark)
  • BUS-System Busch Jaeger in first stage (plugs and light)
  • Additional outdoor lighting and plugs
  • Upgrade to Line C in special flats

Green Community

  • Large, green, traffic-free courtyard
  • High-value landscaping
  • Sculptured, versatile playgrounds
  • Semi-public footpaths
  • Integrated, sustainable concept for entire project
  • Direct access to "Luisenstädtischen Kirchpark"

Everything under control

Construction work proceeding according to plan

Sales Process

Instone's USP in sales process:

  • best agents,
  • transparent processes,
  • different channels,
  • increasing prices

Development of Sales Prices BA 3

Disclaimer

Contact

Thomas Eisenlohr Head of Investor Relations Instone Real Estate Group AG Grugaplatz 2-4, 45131 Essen T +49 201 45355-365 | F +49 201 45355-904 [email protected] [email protected] www.instone.de

Talk to a Data Expert

Have a question? We'll get back to you promptly.