CapitaLand Investment Limited - Charting new growth

18 Oct 2021
  • Stable and recurring revenues from fees income and real estate investment contributing c.20% and c.80% to EBITDA respectively.
  • Growth in fund management and lodging AUM to drive fee income while capital recycling and new economy assets remain in focus.
  • Initiate coverage on CLI with an ACCUMULATE rating and SOTP derived TP of S$4.00, representing an 19.6% upside from current market price. CLI is trading at 16.0x P/E; we are forecasting FY21e dividend yield of 2.4%.

Investment Thesis

  1. Stable and recurring revenues from fees income and real estate investments (Figure 1). These segments contribute c.20% and c.80% of EBITDA respectively. Approximately 80% of fee income from the fund management is recurring in nature while the lodging platform generates franchising and management fees from predominantly 3rd party-owned assets. Income generating assets held by CLI is also expected to deliver highly visible cashflows.
  2. Growth in fund management and lodging AUM to drive fee income. CLI has made great headway towards hitting its 2024 funds under management (FAUM) target of S$100bn. Two new senior hires, Mr Simon Treacy and Mr Patrick Boocock, have been brought on to spearhead the growth of private funds. The lodging platform also on track to surpass its 2023 target of 160K keys under management. CLI signed 8.3K keys in 8M21, bringing the number of keys to 130.9K, of which, c.40% are still under development and have not begun contributing to revenue.
  3. Divestment targets channelled into new economy sectors. CLI remains committed to its S$3bn divestment target, which will help replenish dry powder to be reinvested into new economy assets such as logistics, data centres, business parks, as well as lodging assets like PBSA and multifamily assets which provide stable returns. This helps to better diversify and keep the portfolio future ready.

Segmental Breakdown

CLI’s revenue is categorised into fee-income and real estate investment.

  1. Investment Management

FAUM has grown at 5-year CARG of 11% (Figure 2), largely attributed to the growth in listed funds AUM and the acquisition of Ascendas-Singbridge. CLI is still S$17bn shy of its 2024 FAUM target of S$100bn. Going forward, CLI hopes to capture private capital demand for real estate products via its private funds. CLI has brought on two new senior hires to spearhead the growth in private funds.

 

  • Mr Simon Treacy has been appointed as CEO of Private Equity Real Estate. Formerly the CIO of Global Real Estate at Blackrock and CEO of Macquarie Global Property Advisors, Mr Treacy brings with him more than 23 years of real estate experience.

 

  • Mr Patrick Boocock will join CLI as the CEO of Private Equity Alternative Assets, bringing with him more than 20 years of investment management experience. Previously the Managing Partner and Head of Asia at Brookfield Asset Management, Mr Boocock’s expertise in alternative assets spans real estate, infrastructure, renewable energy and private equity.

 

In June 2021, CLI obtained its registered Private Equity Fund Manager status in China, which will allow it to carry out RMB-denominated capital raising. The group aims to launch its first RMB-denominated fund product in 4Q21. CLI launched two funds YTD; a S$400mn CapitaLand India Logistics Fund II in May21 and its second Korea Data Centre Fund in Jun21 raising S$400mn from third party investors.

 

We value the fund management business using the P/E given the stability of fee income, applying a 16x P/E multiple, the average amongst comaprable real estate investment manager peers, which have traded between 12.3x-25.1x P/E pre-pandemic.

 

  1. Lodging Management

The Ascott Limited (TAL) is a global, long-stay lodging operating platform with an asset-light model. Of its 128,500 keys under management, 80% are managed units owned by third parties. Brands under TAL include Ascott, Citadines, Somerset, Quest and Lyf, which operate mainly longer-stay, serviced residence, business hotels and co-living assets. Over the past three years, TAL has expanded into adjacent sectors such as the purpose-built student accommodation (PBSA) and multifamily/rental housing asset classes. The clientele for these assets have a longer average length-of-stay between 3-24 months. The investment proposition of long-stay asset classes was tested and validated during the pandemic – SRs outperformed their hotels peers while the multifamily and PBSAs maintained occupancies above 95%.

 

On track to hit 160,000 keys target by 2023. TAL has been growing the number of keys signed at a 5-year CAGR of 24%. Despite the pandemic, a record 14,000 keys were signed in FY20. FY21’s signings are likely to keep pace with FY20’s numbers – TAL signed 8,300 keys year-to-July, representing a 40% YoY growth in new signings compared to the same period in FY20. TAL will need to grow the number of keys signed at a CAGR of 8.2% p.a., or c.12,500 keys/year, to hit meet its 160,000 keys target.

 

Unrealised earning potential. Of its 128,500 keys signed, c.47% are still under development and have not begun contributing to revenue. The management expects to reap S$20-25mn per 10,000 stabilised units. We expect fee income to grow at a 5-year CAGR of 16%, on the back of hospitality recovery and more units turning operational. 

 

Due to the varied geographical portfolios of its comparable peers, we elected to use the EV/EBITDA multiple as a tax-neutral valuation method for the lodging segment. Comaprable lodging operator peers have traded between 12.6x-24.7x EV/EBITDA. As such, we applied an average EV/EBITDA ratio of 16x for our valuation of the lodging platform.

  1. Investment Property

CLI holds stablised office, retail, industrial, hospitality and mixed-use assets on its books and through associates and joint ventures. These assets provide recurring rental income for CLI and are expected to be monetised over the next 3-4years to CLI’s REITs, private funds or third-party buyers.

 

  1. Stake in Listed Funds

CLI manages six listed funds with equity stakes varying between 18.0%-40.7%, receiving distributions based on the number of units owned. We value this segment using PSR’s and consensus target prices of the respective REITS.

 

  1. Stake in Unlisted Funds

CLI manages more than 20 private funds including Core and Core Plus, Value Add, Opportunistic and Alternative funds. Value Add and Opportunistic funds are expected to deliver higher return and represent c.90% of the funds managed. The remaining c.10% are Core and Core Plus funds which invest in stabilised assets. The group maintains a between 6.5%-55.0% stake in the funds. We value this segment based on the RNAV of CLI’s respective stakes in the funds.

 

Outlook

CLI’s property portfolio continues recovers on the back of a reopening and return-to-normalcy, while its investment management and lodging platform continues to receive growing demand from private capital and lodging owners. The group remains committed to its S$3bn divestment target – monetising its balance sheet and rebalancing into new economy assets to keep its portfolio future ready.

Initiate with ACCUMULATE; SOTP TP of S$4.00

We adopt a sum-of-the-parts (SOTP) valuation for CLI post restructuring. Our SOTP derived TP of S$4.00 represents an upside of 19.6% from current market price. CLI is trading at 16.0x P/E; we are forecasting FY21e dividend yield of 2.4%.

Contact us to Open an Account

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

IMPORTANT INFORMATION

This material is provided by Phillip Capital Management (S) Ltd (“PCM”) for general information only and does not constitute a recommendation, an offer to sell, or a solicitation of any offer to invest in any of the exchange-traded fund (“ETF”) or the unit trust (“Products”) mentioned herein. It does not have any regard to your specific investment objectives, financial situation and any of your particular needs. You should read the Prospectus and the accompanying Product Highlights Sheet (“PHS”) for key features, key risks and other important information of the Products and obtain advice from a financial adviser (“FA“) pursuant to a separate engagement before making a commitment to invest in the Products. In the event that you choose not to obtain advice from a FA, you should assess whether the Products are suitable for you before proceeding to invest. A copy of the Prospectus and PHS are available from PCM, any of its Participating Dealers (“PDs“) for the ETF, or any of its authorised distributors for the unit trust managed by PCM.  

An ETF is not like a typical unit trust as the units of the ETF (the “Units“) are to be listed and traded like any share on the Singapore Exchange Securities Trading Limited (“SGX-ST”). Listing on the SGX-ST does not guarantee a liquid market for the Units which may be traded at prices above or below its NAV or may be suspended or delisted. Investors may buy or sell the Units on SGX-ST when it is listed. Investors cannot create or redeem Units directly with PCM and have no rights to request PCM to redeem or purchase their Units. Creation and redemption of Units are through PDs if investors are clients of the PDs, who have no obligation to agree to create or redeem Units on behalf of any investor and may impose terms and conditions in connection with such creation or redemption orders. Please refer to the Prospectus of the ETF for more details.  

Investments are subject to investment risks including the possible loss of the principal amount invested. The purchase of a unit in a fund is not the same as placing your money on deposit with a bank or deposit-taking company. There is no guarantee as to the amount of capital invested or return received. The value of the units and the income accruing to the units may fall or rise. Past performance is not necessarily indicative of the future or likely performance of the Products. There can be no assurance that investment objectives will be achieved.  

Where applicable, fund(s) may invest in financial derivatives and/or participate in securities lending and repurchase transactions for the purpose of hedging and/or efficient portfolio management, subject to the relevant regulatory requirements. PCM reserves the discretion to determine if currency exposure should be hedged actively, passively or not at all, in the best interest of the Products.  

The regular dividend distributions, out of either income and/or capital, are not guaranteed and subject to PCM’s discretion. Past payout yields and payments do not represent future payout yields and payments. Such dividend distributions will reduce the available capital for reinvestment and may result in an immediate decrease in the net asset value (“NAV”) of the Products. Please refer to <www.phillipfunds.com> for more information in relation to the dividend distributions.  

The information provided herein may be obtained or compiled from public and/or third party sources that PCM has no reason to believe are unreliable. Any opinion or view herein is an expression of belief of the individual author or the indicated source (as applicable) only. PCM makes no representation or warranty that such information is accurate, complete, verified or should be relied upon as such. The information does not constitute, and should not be used as a substitute for tax, legal or investment advice.  

The information herein are not for any person in any jurisdiction or country where such distribution or availability for use would contravene any applicable law or regulation or would subject PCM to any registration or licensing requirement in such jurisdiction or country. The Products is not offered to U.S. Persons. PhillipCapital Group of Companies, including PCM, their affiliates and/or their officers, directors and/or employees may own or have positions in the Products. Any member of the PhillipCapital Group of Companies may have acted upon or used the information, analyses and opinions herein before they have been published. 

This advertisement has not been reviewed by the Monetary Authority of Singapore.  

 

Phillip Capital Management (S) Ltd (Co. Reg. No. 199905233W)  
250 North Bridge Road #06-00, Raffles City Tower ,Singapore 179101 
Tel: (65) 6230 8133 Fax: (65) 65383066 www.phillipfunds.com