ESR Cayman: Logistic Real Estate Leader (Bonds)

Timothy Ang  |   22 Jul 2021  |    194 views

ESR Cayman is a leading logistics real estate player in APAC benefitting from powerful growth trends in ecommerce and years of underinvestment into APAC logistics real estate. Despite being in growth phase, the company generates steady cash flows from its recurrent fee income, as well as derive income throughout the whole value chain; from development to divestment. We believe there is further upside for logistic asset values in APAC, allowing ESR to unlock higher value in its stabilised portfolio.

One of the few players with a global reach and full breath of service offering

ESR is one of the only few logistics real estate players with capability to provide the entire value chain of services, from investment management, sourcing land and undertaking development and asset management for the world’s leading global real estate investors. This has helped drive market share gains despite having a relatively small AUM.

ESR’s AUM, as of 30 December 2020, was US$30bn, relatively small to competitors Prologis (US$148bn in AUM), Global Logistic Properties (>US$100bn), LOGOS Property (US$80bn), and Goodman Group (US$53bn). Still, ESR managed to garner the largest development pipeline in the likes of China, South Korea and Japan, with a strong network of capital partners and tenants including, Carrefour, Cainiao, and Amazon.

In addition, being able to derive income throughout the whole value chain helps prevent cash flow bumpiness, even during development phases.

Investment portfolio and fund management are steady cash flow generators

ESR’s fund management segment generated recurring fee income that contributed US$148mn or 26% of FY20 core EBITDA. Together with stabilised assets in its balance sheet and fund vehicles, contributing a further US$189mn or 33% of FY20 core EBITDA, recurrent income made up 59% of ESR’s total FY20 EBITDA. We expect ESR’s ongoing and pipeline development projects of US$15bn to drive AUM and recurrent fee income growth.

In addition, ESR’s modern logistic assets provide higher cash flow visibility. The customised nature of modern built-to-suit logistics assets that ESR develops helped keep vacancy rates resiliently low over the past few years. ESR’s portfolio occupancy has not dipped below 90% the past 3 years. Built-to-suit leases are sticky and incur large penalties for early cancellation, essentially the remainder of the lease payments due.

Key markets still not near expected penetration rates

The pandemic accelerated already powerful ecommerce adoption trends. Despite this, ecommerce penetration still has legroom. Ecommerce penetration represents the percentage of total households in a specific region that have bought goods online at least once within the last 12 months.

In China, ecommerce penetration is still expected to increase more than 50% from current levels. ESR’s largest region by revenue (32% of FY20 revenue), China ecommerce penetration is expected to rise from 27.3% in 2020 to 40.4% by 2024. Penetration is also expected to modestly rise by up to 3.6% in the next 3 years for mature markets like South Korea, Japan, Australia, and Singapore. This helped drive ESR to record leasing, new development starts and AUM achieved in 2020.

Still, despite the hot market, valuation of APAC logistics real estate still offers attractive spreads to developed markets such as the US and UK. This is due to years of underinvestment in the sector. Cap rates in APAC still offer over 200bps above developed market cap rates. We see this driving APAC logistics asset values higher, allowing ESR to unlock stabilised assets at higher values into funds or REITs for liquidity.


Further legroom in ecommerce penetration is spurring logistics real estate demand in APAC. ESR Cayman is able to capture the growth through the entire value chain, while generating healthy recurrent income. The company maintains a low net debt to assets of 23.2% and adequate cash to short term debt of 2.0x, while maintaining an EBIT interest coverage ratio of 1.2x.


We prefer the ESRCAY 5.1% 26Feb2025 (SGD) senior unsecured bond with an ask price of 104.55 and yield to maturity of 3.7%, and the ESRCAY 5.65% Perpetual (SGD) bond with an ask price of 101.05 and yield to call of 5.4% callable on 2 March 2026.



Related Articles

ESR-LOGOS REIT – No Resetting of PERP “coupon” Until 2027

In the most recent 3Q business update presentation, ESR-LOGOS mentioned that “No Resetting of PERP “coupon” Until 2027: Redemption at E-LOG’s Discretion”. Does this mean that the company's credit health is in question here? Let us take a closer look at the business.

Shawn Sng  |   07 Nov 2023

Key points for November FOMC Meeting

The U.S. Federal Open Market Committee (FOMC) concluded its two-day meeting on the 1st of November 2023. The meeting discussed the Fed’s monetary policy stance and economic projection.

Shawn Sng  |   02 Nov 2023

Capturing Yields with US Treasury

With the current high-interest rate environment that we are experiencing, bond yields have been climbing higher than before.

Shawn Sng  |   31 Oct 2023


These commentaries are intended for general circulation. It does not have regard to the specific investment objectives, financial situation and particular needs of any person who may receive this document. Accordingly, no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result of any person acting based on this information. Opinions expressed in these commentaries are subject to change without notice. Investments are subject to investment risks including the possible loss of the principal amount invested. The value of the units and the income from them may fall as well as rise. Past performance figures as well as any projection or forecast used in these commentaries are not necessarily indicative of future or likely performance. Phillip Securities Pte Ltd (PSPL), its directors, connected persons or employees may from time to time have an interest in the financial instruments mentioned in these commentaries. Investors may wish to seek advice from a financial adviser before investing. In the event that investors choose not to seek advice from a financial adviser, they should consider whether the investment is suitable for them.

The information contained in these commentaries has been obtained from public sources which PSPL has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the "Research") contained in these commentaries are based on such information and are expressions of belief only. PSPL has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in these commentaries are subject to change, and PSPL shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will PSPL be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. The companies and their employees mentioned in these commentaries cannot be held liable for any errors, inaccuracies and/or omissions howsoever caused. Any opinion or advice herein is made on a general basis and is subject to change without notice. The information provided in these commentaries may contain optimistic statements regarding future events or future financial performance of countries, markets or companies. You must make your own financial assessment of the relevance, accuracy and adequacy of the information provided in these commentaries.

Views and any strategies described in these commentaries may not be suitable for all investors. Opinions expressed herein may differ from the opinions expressed by other units of PSPL or its connected persons and associates. Any reference to or discussion of investment products or commodities in these commentaries is purely for illustrative purposes only and must not be construed as a recommendation, an offer or solicitation for the subscription, purchase or sale of the investment products or commodities mentioned.

Contact us to Open an Account

Need Assistance? Share your Details and we’ll get back to you