Investor Presentation • Jul 30, 2025
Investor Presentation
Open in ViewerOpens in native device viewer

Webcast: https://streamstudio.world-television.com/1364-2525-41775/en
Dial-in:https://grid.trustwavetechnology.com/merlin/register.html

Press release 30 th July 2025
Madrid, July 30 th . - MERLIN Properties closed the first semester of 2025 with total revenues of €275.3 million (including gross rents of €264.7 million). The Company continues its strong operating performance with like-for-like rental growth (+3.4 vs. 6M24) and all times high occupancy (95.4%). EBITDA reached €205.3 million, +9.0% compared to the same period of 2024, FFO €166.6 million (€0.30 per share), and net earnings €512.9 million (€0.91 per share).
The gross asset value (GAV) stands at €12,120 million, up +3.2% in valuations, thanks to the strong value propelled by Data Centers (+38.2% vs FY24). The net asset value (EPRA NTA) stands at €8,476 million (€15.04 per share), up +8.0% vs December 2024.
The leverage ratio (LTV) stands at 28.6%, with a liquidity position of €1,649 million and an average debt maturity of 4.4 years. There are no further debt repayments until November 2026 and 100% of the debt is fixed rate.
In offices, the Company continues to experience a +3.9% increase in like-for-like rents. The release spread is slightly negative (0.2%) due to the renewal of a large contract in Madrid. Excluding this impact, release spread would amount to +5.1%, in line with the acceleration trend in rents recently observed. Occupancy at all times high at 94.2% and Madrid above average for the first time. Regarding leasing, the semester has been very positive. It is worth highlighting the 21,441 sqm long term lease contract signed with Técnicas Reunidas for the delivery of a turn-key office building in Adequa, Madrid. Likewise, 19,572 sqm have been signed with an IBEX-35 company in Josefa Valcárcel 48, a fully refurbished office building in Madrid.
Excellent performance of the logistics portfolio in the semester, with like-for-like rental growth of +2.2%%, +7.2% release spread, and the portfolio virtually fully occupied (+96.2%). In April, a 32,210 sqm warehouse in Lisboa Park was delivered to Worten and Noatum and an additional 72,717 sqm have been delivered in July to Mercedes Benz in Vitoria Júndiz I. MERLIN continues to have more than 480k sqm of additional land for development, which allows the Company to support the expansion of its tenants in the future. 60% of this land will be developed in the short to mid-term and the other 40% (190k sqm) remains as landbank.
MERLIN Properties SOCIMI, S.A www.merlinproperties.com [email protected]

Press release 30 th July 2025
In data centers phase I, comprised of 66,389 sqm with IT capacity of 64 MW distributed in 3 buildings, is built and operating with 70% leased, pending to receive the energy in Madrid. Regarding phase II, the construction of the second building in Alava (BIO-ARA 02) and the first 2 buildings in Lisbon (LIS-VFX 01 & 02) are progressing at a good pace. The building in Alava (BIO-ARA 01) is waiting for the construction license and the development should start before year end. The development of the 2 additional locations in Madrid (Tres Cantos and Getafe II), with an initial capacity of 78 MW IT and with a significant extension capacity (c. 130 MW), will start at the beginning of 2026.
In shopping centers, operating performance remains solid (+3.2% like-for-like rental growth), reaching a historic low OCR (11.0%). Sales (+5.8%) and footfall (+2.4%) continue to outperform the market. Successful leasing of Marineda extension with 92.9% pre-let. Opening is expected at year end.
Investment activity during the semester was moderated, limited to the acquisition of LOOM Salamanca, a 1,931 sqm space previously operated by the Company, and to increasing the Data Centers land bank with Madrid-Tres Cantos and Madrid Getafe II.
In terms of divestment activity, €183.3 million of non-core assets have been sold at a premium to GAV, of which €37.4 million were executed in 6M25 and the remaining €145.9 million will be executed during the rest of 2025 and 2026.
2025 FFO guidance is slightly higher than indicated at the beginning of the year, with a forecast of reaching €0.56 per share. As a result, it would be recommended to the Board of Directors to raise the dividend per share to €0.42.
MERLIN Properties SOCIMI, S.A. (MC:MRL) is the largest real estate and infrastructure company trading on the Spanish Stock Exchange. Specialized in the development, acquisition and management of commercial property in the Iberian region. MERLIN Properties mainly invests in offices, shopping centers, logistics facilities and data centers, within the Core and Core Plus segments, forming part of the benchmark IBEX-35, Euro STOXX 600, FTSE EPRA/NAREIT Global Real Estate, GPR Global Index, GPR-250 Index, MSCI Small Caps indices and DJSI.
Please visit www.merlinproperties.com to learn more about the company.
Nuria Salas, [email protected], +34 629 56 84 71 Sarah Estébanez, [email protected], +34 636 62 80 41



This presentation has been prepared by MERLIN Properties SOCIMI, S.A. (the "Company") for informational use only. The information contained in this presentation does not purport to be comprehensive or to contain all the information that a prospective purchaser of securities of the Company may desire or require in deciding whether or not to purchase such securities. The information contained in this document is subject to change, verification and completion without notice. Neither the Company nor any of affiliates, advisors or agents makes any representation or warranty, express or implied, as to the accuracy or completeness of any information contained or referred to in this document. Each of the Company and its affiliates, advisors or agents expressly disclaims any and all liabilities which may be based on this document, the information contained or referred to therein, any errors therein or omissions therefrom. Neither the Company, nor any of its affiliates, advisors or agents undertakes any obligation to provide the recipients with access to additional information or to update this document or to correct any inaccuracies in the information contained or referred to therein.
Certain statements in this document regarding the market and competitive position data may be based on the internal analyses of the Company, which involve
certain assumptions and estimates. These internal analyses may have not been verified by any independent sources and there can be no assurance that the assumptions or estimates are accurate. Accordingly, undue reliance should not be placed on any of the industry, market or competitive position data contained in this presentation. Additionally, certain information contained herein may be based on management accounts and estimates of the Company and may have not been audited or reviewed by the Company's auditors. Recipients should not place undue reliance on this information. The financial information included herein may have not been reviewed for accuracy or completeness and, as such, should not be relied upon.
This information is provided to the recipients for informational purposes only and recipients must undertake their own investigation of the Company. The information providing herein is not to be relied upon in substitution for the recipient's own exercise of independent judgment with regard to the operations, financial condition and prospects of the Company.
The distribution of this presentation in some jurisdictions may also be restricted by law and persons into whose possession this presentation comes should inform themselves about and observe any such restrictions. The securities of the Company have not been and, should there be an
offering, will not be registered under the U.S. Securities Act of 1933, as amended (the "Securities Act"), or the U.S. Investment Company Act of 1940, as amended (the "Investment Company Act"). Such securities may not be offered or sold in the United States except on a limited basis, if at all, to Qualified Institutional Buyers (as defined in Rule 144A under the Securities Act) in reliance on Rule 144A or another exemption from, or transaction not subject to, the registration requirements of the Securities Act. The securities of the Company have not been and, should there be an offering, will not be registered under the applicable securities laws of any state or jurisdiction of Canada or Japan and, subject to certain exceptions, may not be offered or sold within Canada or Japan or to or for the benefit of any national, resident or citizen of Canada or Japan. THIS PRESENTATION DOES NOT
CONSTITUTE OR FORM PART OF ANY OFFER FOR SALE OR SOLICITATION OF ANY OFFER TO BUY ANY SECURITIES NOR SHALL IT OR ANY PART OF IT FORM THE BASIS OF OR BE RELIED ON IN CONNECTION WITH ANY CONTRACT OR COMMITMENT TO PURCHASE SHARES. ANY DECISION TO PURCHASE SHARES IN ANY OFFERING SHOULD BE MADE SOLELY ON THE BASIS OF PUBLICLY AVAILABLE INFORMATION ON THE COMPANY.
This presentation may include forwardlooking statements. All statements other than statements of historical facts included in this presentation, including, without limitation, those regarding the financial position, business strategy, management plans and objectives for future operations of the Company are forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause such actual results, performance or achievements, or industry results, to be materially different from those expressed or implied by these forward-looking statements. These forward-looking statements are based on numerous assumptions regarding the present and future business strategies of the Company and the environment in which they expect to operate in the future.
Forward-looking statements speak only as of the date of this presentation and the Company expressly disclaim any obligation or undertaking to release any update of, or revisions to, any forward-looking statements in this presentation, any change in their expectations or any change in events, conditions or circumstances on which these forward-looking statements are based.
In reviewing this presentation, the recipient is agreeing to, and accepting, the foregoing restrictions and limitations.











• Strong value creation (+3.2% GAV LfL growth), propelled by Data Centers leading to an outstanding total return
at 28.6%, 100% fixed rate, no debt
• S&P (BBB+) has reiterated MERLIN's
debt rating on the basis of sustained lower leverage and expanding cash


Note: Per share figures calculated on TSO for 6M25 (563,724,899) and 6M24 (469,770,750)
(1) Net of incentives
(2) Excludes non-overhead costs items (€ 1.7m)
(3) FFO equals EBITDA less net interest payments, less minorities, less recurring income taxes plus share in earnings of equity method APM: definitions and reconciliation of APMs to the latest audited financial accounts can be found on page 47 of https://ir.merlinproperties.com/wp-content/uploads/2025/07/Results-report-6M25.pdf
| M25 | 6M24 | YOY |
|---|---|---|
| 75.3 | 253.7 | 8.5% |
| 64.7 | 248.2 | 6.7% |
| 49.6 | 234.5 | 6.5% |
| 24.2 | 208.6 | 7.5% |
| 05.3 | 188.4 | 9.0% |
| રેરિક રિ | 147.8 | 12.8% |
| 59.8 | 142.5 | 12.2% |
| 129 | 132.8 | 286.3% |
| +76.1 | 7,096.7 | 19.4% |
| (€ million) | 6M25 | 6M24 | YoY |
|---|---|---|---|
| Total revenues | 275.3 | 253.7 | 8.5% |
| Gross rents | 264.7 | 248.2 | 6.7% |
| Gross rents after incentives | 249.6 | 234.5 | 6.5% |
| Net rents(1) | 224.2 | 208.6 | 7.5% |
| EBITDA(2) | 205.3 | 188.4 | 9.0% |
| FFO(3) | 166.6 | 147.8 | 12.8% |
| AFFO | 159.8 | 142.5 | 12.2% |
| IFRS net profit | 512.9 | 132.8 | 286.3% |
| EPRA NTA | 8,476.1 | 7,096.7 | 19.4% |
| (€ per share) | |||
| FFO | 0.30 | 0.31 | (6.0%) |
| AFFO | 0.28 | 0.30 | (6.5%) |
| EPS | 0.91 | 0.28 | n.m |
| FFO | 0.30 | 0.31 | (6.0%) |
|---|---|---|---|
| AFFO | 0.28 | 0.30 | (6.5%) |
| EPS | 0.91 | 0.28 | n.m |
| EPRA NTA | 15.04 | 15.11 | (0.5%) |


Balance acquisitions, 6M25 disposals & other



Note: Hotels have been reclassified as Offices and Shopping Centers (1) WAULT by rents means the weighted average unexpired lease term to first break, calculated as of 30th June 2025
MERLIN
3.4
Average
MERLIN
Average

MERLIN
3.4
Average
MERLIN
Average
Offices Logistics Shopping centers Data Centers Other
Offices Logistics Shopping centers Data Centers Other Offices Logistics Shopping centers Data Centers Other

Offices Logistics Shopping centers Data Centers Other


(1) Portfolio in operation for 6M24 (€ 136.9m of GRI) and for 6M25 (€ 142.2m of GRI)



MERLIN has identified c. 13% of its office portfolio in Madrid with potential reconversion across all locations (Prime, CBD, NBA and Periphery)
Future uses include residential, hotels, flex living, hospitals or universities
This strategy offers attractive capital recycling and makes room for the increase in office inventory
with operation Chamartín
Future supply is constrained by construction costs with speculative developments being negligible due to low development margins
This market trend should lead to substantial rental growth in CBD and occupancy gains for NBA and Periphery assets




of which identified for potential reconversion 121,961 sqm 952,488 sqm


(1) Portfolio in operation for 6M24 (€ 40.2m of GRI) and for 6M25 (€ 41.2m of GRI)





| €m | 6M25 | 6M24 | YoY | |
|---|---|---|---|---|
| Gross rents | 38.9 | 37.7 | +3.1% | |
| Net rents | 38.6 | 37.4 | +3.0% | |
| EBITDA | 36.4 | 36.4 | - | |
| FFO(1) | 20.1 | 19.7 | +2.2% |

Third parties stock (ground leases) 162,633 sqm
Stock under management 927,558 sqm

(1) Portfolio in operation for 6M24 (€ 63.7m of GRI) and for 6M25 (€ 65.7m of GRI)










(1) GAV of WIP projects included under its respective asset class for LfL purposes (2) Including equity method (3) Based on passing rent


| Valuation and debt position | Sound financial structure |
|
|---|---|---|
| VERY HEALTHY FINANCIAL SITUATION | ||
| 6M25 | 31/12/2024 | |
| Net debt | € 3,554m | € 3,347m |
| LTV | 28.6% | 28.3% |
| Average cost (spot) | 2.58% (2.44%) | 2.46% (2.55%) |
| Fixed rate debt | 100% | 100% |
| Average maturity (years) | 4.4 | 4.3 |
| Liquidity(1) | € 1,649m | € 2,364m |
| Rating | Outlook |
|---|---|
| BBB+ | Stable |
| Baa1 | Stable |

(€ million) Unsecured loans Unsecured bonds Secured bank loans
Secured bank loans
Unsecured loans
Unsecured bonds


Secured bank loans
Unsecured loans
Unsecured bonds



Delivery 4Q25


92.9% Pre-let
GLA Total Marineda Shopping center 126,507 sqm Post Refurbishment 27,497 sqm created
YoC 6.5%






Delivery 1H28

YoC CAPEX 10.4%


YoC(1) 6.2%
GLA 21,441 sqm



291k sqm Committed pipeline
To be delivered by 1H27
Total remaining investment
€ 156m
Expected stabilized GRI € 17.2m
YoC(1) 7.5%
YoC Capex 11.1%
(1) Including land cost (2) 68k sqm to be delivered in 2H28







| Digital Infrastructure Plan | MEGA Plan Overview | ||||
|---|---|---|---|---|---|
| Phase I | Phase II | Upsizing | Pipeline | ||
| Total IT Capacity (MW) | 64 | 246 | 426 | 2,160 | |
| Stabilization year | 2027 | 2029 | |||
| Capex (€m) | 608 | 2,506 | |||
| Pending Capex (€m) | 195 | 2,402 | |||
| Stabilized GRI (€m) | 92 | 379 | |||
| Gross YoC | 15.1% | 14.2% | |||
| Funded | |||||
| Madrid | MAD-GET 01 (20 MW) |
MAD-TCS MAD-GET 02 (30 MW) (48 MW) |
MAD-GET 01 (6 MW(1)) |
MAD-TCS (130 MW) |
|
| n | Basque Country | BIO-ARA 03 (22 MW) |
BIO-ARA (96 MW) 02 & 01 |
BIO-ARA (12 MW(1) + 180 MW) 01 04 & 05 & 06 |
BIO-ARA (30 MW(1)) 06 |
| o ti a c o |
Barcelona | BCN-PLZF (16MW + 6MW(1)) |
|||
| L | Lisbon | LIS-VFX (72 MW) |
LIS-VFX (228 MW) |
||
| Extremadura | Extremadura (2 GW) |
| Phase I | Phase II | Upsizing | Pipeline | ||
|---|---|---|---|---|---|
| Total IT Capacity (MW) | 64 | 246 | 426 | 2,160 | |
| n o ti a c o L |
Madrid | MAD-GET 01 (20 MW) |
MAD-TCS MAD-GET 02 (30 MW) (48 MW) |
MAD-GET 01 (6 MW(1)) |
MAD-TCS (130 MW) |
| Basque Country | BIO-ARA 03 (22 MW) |
BIO-ARA (96 MW) 02 & 01 |
BIO-ARA (12 MW(1) + 180 MW) 01 04 & 05 & 06 |
BIO-ARA (30 MW(1)) 06 |
|
| Barcelona | BCN-PLZF (16MW + 6MW(1)) |
||||
| Lisbon | LIS-VFX (72 MW) |
LIS-VFX (228 MW) |
|||
| Extremadura | Extremadura (2 GW) |

| Electricity | |||
|---|---|---|---|
| Equipped | |||
| Pending | |||

(1) Include 6 MW of repowering

Barcelona 16+6 MW 100% let
Bilbao - Arasur 22 MW 100% let
Mad - Getafe 20 MW 100% booked

(1) Excluding estimated promote (2) Including attributable land cost and promote (3) Terminal value (2035) assumed by the appraisers in 6M25 valuations
as of 6M25(2)
as of 6M25
6M25
Capex
to be captured

Exit Value as per appraisals(3)




Under development


| Power | |||
|---|---|---|---|
| • BIO-ARA 02: 70 MW supplied upon construction. No further infrastructure needed |
|||
| Power supply |
• BIO-ARA 01: 70 MW with aerial lines and infrastructure needed. Connection works to be completed by 4Q26 |
Supplied upon construction |
Supplied upon construction


56% OF 2025 EXPECTED CAPEX COMMITMENTS ALREADY ORDERED






WORKS UPDATE: LISBON DATA CENTER (36 MW)





first extension (redensification of buildings obtained)
- 120 MW extension in adjacent landplot
180 MW extension in adjacent landplot
6 MW IT power granted

TOTAL 228 MW


The European Union is determined to become a global leader in Artificial Intelligence - a leading AI Continent
As a result, in April 2025, the EU published its "Call for expression of interest in AI Gigafactories (AIGFs)" with the purpose of calling for ideas to establish AIGFs in the European Union
Within the EU's objective is to become an AI Continent lies building large-scale AI data and computing infrastructures across Europe for the AI ecosystem by setting up at least 13 AI factories across Europe and establishing up to 5 AI gigafactories to which it will devote € 20bn
has presented to the EU a Consortium capable of delivering a unique AI Gigafactory solution by seamlessly integrating energy-efficient infrastructure, cutting-edge AI hardware and European AI frameworks to support the full AI value chain




remarkable progress in terms of leasing during the
• Data Centers: 39 MW IT lease with CoreWeave. Works for the delivery to tenants of Phase I and development of Phase II progressing as expected,
• Offices: 21,441 sqm pre-let with Técnicas Reunidas in Adequa 4 (Delivery 2028) and 19,572 sqm pre-let with an Ibex-35 company in Josefa Valcarcel 48 (Delivery January 2026)
• Logistics: 33,210 sqm delivered to Worten and Noatum in Lisboa Park B, 72,717 sqm leased to Mercedes Benz in Vitoria Jundiz I and further reduction in the long term non-commited capex to just 190k sqm as HoT and pre-lets continue
• Shopping Centers: Marineda extension at 92.9% pre-let (c.25k sqm), to be delivered to tenants

Paseo de la Castellana, 257
28046 Madrid
+34 91 769 19 00
www.merlinproperties.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.