Investor Presentation • Sep 26, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
Capital Markets Day 2017
LEG Immobilien AG
Capital Markets Day 2017 LEG Immobilien AG
Innovation
rural depopulation
Interculturalization
Increased mobilization demand
Energy transition Environmental
sustainability
Social sustainability
Computerization
Virtualization and dematerialization
Always-On Society
National financial problems
Economization of the state
Unemployment of lowskilled workers
Innovation management as cross-section organizational unit
Universities / Institutes Exchange with different universities / institutes to identify future trends
PropTech / PropTech-Booster Support innovative business ideas / approaches
Capital Markets Day 2017 LEG Immobilien AG
Digitisation
Digitisation is getting increasingly apparent in every field of our lives
III. OUTLOOK
LEG is working in every field of application
12 Data Protection and Security
Smart home – identifying potential applications for LEG
| Initial Situation | Results | |
|---|---|---|
| - Identified targets of smart building application (energy efficiency, building safety, electric mobility) |
- To be evaluated after test phase |
|
| Approach | Project – | |
| - Joint pilot project with product- and innovation management of innogy SE - Feasability study adressing technical and commercial issues covering - Smart home (light and heating control) - Keyless building and flat access - Car battery charging station |
Smart Home - Dortmund, Meylantstr. 17 - 24 flats 1.358 m2 - floor - 4 storey building - Year of construction1959 |
|
| Project Scope | Partners | Comment |
| - Timeline: Jun 16 – Jun 17 (constr.) Jul 17 – Jul 18 (test) - Invest: 35 k€ - Recurring cost 2.6 k€ p.a. |
- Costs still prohibitively high for affordable living segment |
| Initial Situation - Necessity to prepare show apartments - Home staging with physical equipment |
Results - Savings ~ 8 k€ per show flat (furniture, cleaning, vacancy etc.) - LEG has 10 staged apartments |
|
|---|---|---|
| Approach | Project – | Virtual Home Staging |
| - Support prospective customers to imagine a furnished flat - Furniture arrangement - Installed equipment - Floor and wall covering - Based on existing photos and floor plans - Reusable for same floor plan flats - 360 degree virtual flat tour optional - Pilot project in Gelsenkirchen |
before | after |
| Project Scope | Partners | |
| - Timeline: May 17 (Pilot), Rollout in progress - Invest: ~ 100 € per room |
| Initial Situation - Existing LEG Data Warehouse - New information objects due to reorganisation - Continous growth of data |
Results - Pilot: customer services |
||
|---|---|---|---|
| Approach | Process – |
Big Data Analysis | |
| - Power BI - New ways to connect and visualise data - Interactive features for enterprise analytics - Data-based business decisions - Mobile reporting - Cloud hosted |
|||
| Project Scope | Partners | Comment | |
| - Timeline: Pilot running Rollout 2018 - Invest: 100 k€ |
Capital Markets Day 2017 LEG Immobilien AG
Capex Programme
Total invest (€/sqm) 2017 2018 2019 2020 2021 €24 ~€29 ~€29-30 ~€30 ~€30
| 1) Capex split by location in 2018 |
Capex split by market in 2018 |
|
|---|---|---|
| Location | % | |
| Monheim | 18% | |
| Cologne | 11% | 5.7% |
| Münster | 9% | 12.5% |
| Bonn | 7% | |
| Dortmund | 7% | |
| Koblenz | 6% | |
| Düsseldorf | 6% | 24.3% |
| Mönchengladbach | 5% | |
| Essen | 5% | |
| Bochum | 4% | |
| Duisburg | 3% | |
| Solingen | 3% | quality of micro locations |
| Herne | 2% | |
| Iserlohn | 2% | Reversionary potential after acquisitions (e.g. Mönchengladbach, Vitus NRW portfolio) |
Comparatively high share of Green and Purple markets due to quality of micro locations
Reversionary potential after acquisitions (e.g. Mönchengladbach, Vitus NRW portfolio)
Yield compression becomes an important performance driver
Example: New bathroom, invest of €5,000 with a lifetime of 30 years
| Unlevered | yields | Levered | yields | ||||
|---|---|---|---|---|---|---|---|
| IRR | Yield on Cost (%) |
FFO Yield |
Yield on Cost |
||||
| x) | 7.0% | 6.5% | 6.0% | %) | |||
| e ( pl |
22 x | 13.1% | 10.1% | 7.5% | e ( at |
||
| ulti M |
20 x | 10.4% | 8.1% | 6.2% | st r e |
||
| nt e R |
18 x | 8.4% | 6.6% | 5.0% | er nt I |
||
| 16 x | 6.8% | 5.3% | 4.0% |
Additional positive impact from multiple expansion of entire building (not only on the investment) not yet taken into account
| FFO | ||||||
|---|---|---|---|---|---|---|
| Yield | Yield on Cost (%) |
|||||
| %) | 7.0% | 6.5% | 6.0% | |||
| e ( at |
2.0% | 12.0% | 11.0% | 10.0% | ||
| st r e er |
1.6% | 12.4% | 11.4% | 10.4% | ||
| nt I |
1.3% | 12.7% | 11.7% | 10.7% |
1) As of 31.12.2015 Source: Stadt Monheim am Rhein, LEG Housing Market Report, it.NRW
• Chance for Berliner Viertel with many different cultural backgrounds
Source: Stadt Monheim am Rhein
Supported by municipality in repositioning the Berliner Viertel
District with significant upside potential
| Construction phase |
# house entrances |
# units | Total invest | In-place rent before modernisation |
In-place rent after modernisation |
Rental yield on total costs Year 1 |
FFO I yield on investment Year 1 |
NAV effect (estimate) |
IRR |
|---|---|---|---|---|---|---|---|---|---|
| I. | 4 | 48 | €1.4m | €5.46 | €7.93 | 6.7% | 12.2% | €0.6m | 12.5% |
| II. | 20 | 163 | €4.4m | €5.42 | €7.83 | 7.3% | 13.0% | €1.8m | 13.8% |
| III. | 22 | 265 | €7.0m | €5.41 | €7.30 | 5.4% | 9.6% | €2.2m | 9.6% |
| IV. | 24 | 268 | €7.2m | €5.41 | €7.30 | 5.6% | 10.7% | €2.9m | 10.1% |
| V. | 29 | 322 | €2.7m | €5.99 | €6.70 | 7.0% | 17.2% | €1.5m | 14.7% |
| VI. | 25 | 220 | €1.7m | €5.94 | €6.70 | 7.7% | 18.5% | €0.7m | 15.9% |
| 124 | 1,286 | €24.5m | €5.65 | €7.15 | 6.6% | 13.5% | €9.8m | 12.8% |
| Overview | ||||
|---|---|---|---|---|
| Section | III. BA | |||
| Year planned | 2018 | |||
| ID | 6578 | |||
| Address | Tegeler Str. 12-20 Grünauer Str. 15 Steglitzer Platz 2-22 Steglitzer Platz 7-13 Lichtenberger Str.19 |
|||
| # stairway | 22 | |||
| # units | 265 | |||
| Lettable area (sqm) |
17,467 |
| Measures | ||||
|---|---|---|---|---|
| Part | Costs | Costs per sqm |
||
| Roof incl. Insulation | 1,009,750 | 58 | ||
| Insulation facade |
2,149,902 | 123 | ||
| Windows | 1,305,000 | 75 | ||
| Entrance area |
37,800 | 2 | ||
| Balcony refurbishment |
779,700 | 45 | ||
| Insulation cellar ceiling |
226,700 | 13 | ||
| Electrical installation |
316,410 | 18 | ||
| Internal Costs & Fees |
343,193 | 20 | ||
| Exterior & Interior |
413,469 | 24 | ||
| Total construction | 6,581,924 | 377 |
| Assumptions | ||||
|---|---|---|---|---|
| Pre Mod | 5.96 | |||
| IPR | Post Mod | 8.00 | +2.04 | |
| Pre Mod | 2.1% | |||
| Vacancy | Year 1 | 2.0% | -0.1% | |
| Stabilized | 2.0% | -0.1% | ||
| Pre Mod | 10.6% | |||
| Fluctuation | Year 1 | 15.0% | 4.4% | |
| Stabilized | 10.0% | -0.6% | ||
| Turn Cost / | Pre Mod | 3,500 | ||
| unit | Post Mod | 2,000 | -1,500 | |
| Rent Yield on total costs |
Year 1 | 6.5% |
|---|---|---|
| FFO I Yield on investment |
Year 1 | 11.9% |
| Overview | ||||
|---|---|---|---|---|
| Section Year planned ID |
IV. BA 2018 6578 |
|||
| Address | Tempelhofer Str. 1-9; Tegeler Str. 1-19; Tegeler Str. 2-4; Tempelhofer Str. 2-6; Tegeler Str. 22; Steglitzer Platz 1-5 |
|||
| # stairway | 24 | |||
| # units | 268 | |||
| Lettable area (sqm) | 18,606 |
| Measures | ||||
|---|---|---|---|---|
| Part | Costs | Costs per sqm |
||
| Roof incl. Insulation | 1,154,400 | 62 | ||
| Insulation facade |
2,361,500 | 127 | ||
| Windows | 1,455,000 | 78 | ||
| Entrance area |
86,400 | 5 | ||
| Balcony refurbishment |
1,169,850 | 63 | ||
| Insulation cellar ceiling |
255,700 | 14 | ||
| Electrical installation |
329,992 | 18 | ||
| Internal Costs & Fees |
397,135 | 21 | ||
| Exterior & Interior |
394,947 | 21 | ||
| Total construction | 7,604,923 | 409 |
| Assumptions | ||||
|---|---|---|---|---|
| Pre Mod | 5.99 | |||
| IPR | Post Mod | 8.00 | +2.01 | |
| Pre Mod | 2.0% | |||
| Vacancy | Year 1 | 2.0% | 0.0% | |
| Stabilized | 2.0% | 0.0% | ||
| Pre Mod | 10.6% | |||
| Fluctuation | Year 1 | 15.0% | 4.4% | |
| Stabilized | 10.0% | -0.6% | ||
| Turn Cost / |
Pre Mod | 3,500 | ||
| unit | Post Mod | 2,000 | -1,500 |
| Yields | |||||
|---|---|---|---|---|---|
| Rent Yield on total costs |
Year 1 | 6.0% | |||
| FFO I Yield on investment |
Year 1 | 11.4% |
Appendix
| MONHEIM (2015) | |||||
|---|---|---|---|---|---|
| Strong demographic fundamentals |
|||||
| Population | 42,914 | +2% population | growth | ||
| Person/household | 2.15 | (2015/2013) | |||
| Households | 18,620 | ||||
| Population density (Inhabitants/km²) |
1,862 | 4TH | smallest city in NRW |
||
| Strong economic fundamentals |
Gross rent ratio with | ||||
| Purchasing power/household |
€3,823 | 18.9% well below | |||
| Purchasing power index (NRW=100) |
104.1 | Düsseldorf and Cologne | |||
| Employees paying social security contribution | 13,220 | ||||
| Unemployment rate |
7.1%1) | subject to social-security | +22% increase of employees | ||
| Housing market data |
contributions (2015/2011) | ||||
| Number of apartments | 19,780 | ||||
| Share of multi-family buildings | 87% | Unemployment rate below | NRW | ||
| Asking rent/sqm (median) |
€7.31 | with 7.6% | (03/2017) |
| DUSSELDORF | COLOGNE | |
|---|---|---|
| Strong demographic fundamentals |
||
| Population | 612,178 | 1,060,582 |
| Person/household | 1.85 | 1.90 |
| Population density (Inhabitants/sqm) | 2,816 | 2,619 |
| GNP per capita | €78,504 | €40,246 |
| Strong economic fundamentals |
||
| Income per household / month | €3,257 | €3,060 |
| Purchasing power index (NRW=100) | 107.4 | 101.3 |
| Employees paying social security contribution | 63.5% | 49.2% |
| Unemployment rate |
7.2%1) | 8.5%1) |
| Housing market data |
||
| Number of apartments | 326,861 | 534,957 |
| Share of multi-family buildings | 86% | 81% |
| Vacancy | 1.5% | 1.1% |
| Asking rent/sqm (median) | €9.861) | €10.381) |
| Important business sectors |
#1 in Germany in consultancy, mobile | automotive, insurance, media, |
| communication, advertising; | logistics/distribution, trade | |
| other top sectors: finance, fashion & | ||
| beauty, trade | ||
| Top companies (selection) | Metro, Henkel, BBDO, Grey, McKinsey, | Ford (since 1930), Toyota, Volvo, Citroën, |
| (incl. German HQs of int. companies) |
Vodafone, Ericsson, L'Oréal, Toshiba | Axa, Barilla/Wasa, Pernod, Toys "R" Us, |
| German Aerospace Center (DLR) | ||
| Statistical data as of 2015 unless otherwise stated |
Source: LEG Housing Market Report, it.NRW
1) As of June 2017
| Measure | Life cycle |
Investment / apartment (in €) |
IRR at 7% yield on costs |
Required yield on costs (6% IRR) |
Rent increase in % |
|---|---|---|---|---|---|
| Floor covering | 15 years |
1,100 | 0.1% | 10.3% | 2.6% |
| Bathroom | 30 years | 5,000 | 5.7% | 7.3% | 8.5% |
| Kitchen | 10 years |
3,000 | negative | 13.6% | 9.5% |
While the company has taken all reasonable care to ensure that the facts stated in this presentation are accurate and that the opinions contained in it are fair and reasonable, this presentation is selective in nature and is intended to provide an introduction to, and an overview of the Company's business. Any opinions expressed in this presentation are subject to change without notice and neither the Company nor any other person is under any obligation to update or keep current the information contained in this presentation. Where this presentation quotes any information or statistics from any external sources, you should not interpret that the Company has adopted or endorsed such information or statistics as being accurate.
This presentation may contain forward-looking statements that are subject to risks and uncertainties, including those pertaining to the anticipated benefits to be realised from the proposals described herein. Forward-looking statements may include, in particular, statements about future events, future financial performance, plans, strategies, expectations, prospects, competitive environment, regulation, and supply and demand. The Company has based these forward-looking statements on its views and assumptions with respect to future events and financial performance. Actual financial performance could differ materially from that projected in the forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections, and financial performance may be better or worse than anticipated. Given these uncertainties, readers should not put undue reliance on any forward-looking statements. The information contained in this presentation is subject to change without notice and the Company does not undertake any duty to update the information and forward-looking statements, and the estimates and assumptions associated with them, except to the extent required by applicable laws and regulations.
This presentation does not constitute an offer or invitation to purchase or sell any shares in the Company and neither this presentation or anything in it shall form the basis of, or be relied upon in connection with, any contract or commitment whatsoever.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.