Custodian Property Income REIT — Momentum building in Q325

Custodian Property Income REIT (LSE: CREI)

Last close As at 06/02/2025

GBP0.79

2.20 (2.88%)

Market capitalisation

GBP335m

More on this equity

Research: Real Estate

Custodian Property Income REIT — Momentum building in Q325

Custodian Property Income REIT (CREI) reported a 2.5% NAV total return for Q325, driven by income but with NAV also increasing. Portfolio values increased for the second consecutive quarter and, with a robust occupier market driving rent growth, the company is increasingly confident that the market is at or near an inflection point. CREI yields 7.8% and its portfolio has significant opportunities to further increase income and fully covered DPS. The prospects for capital growth also appear increasingly positive.

Martyn King

Written by

Martyn King

Director, Financials

Real estate

Q325 trading update

7 February 2025

Price 77.20p
Market cap £346m

Net cash/(debt) at 31 December 2024, excluding restricted cash.

£(167.1)m

Shares in issue

440.9m
Code CREI
Primary exchange LSE
Secondary exchange N/A
Price Performance
% 1m 3m 12m
Abs 1.9 0.9 19.5
52-week high/low 85.3p 60.1p

Business description

Custodian Property Income REIT (CREI) is a London Main Market-listed REIT focused on commercial property in the UK outside London. It is income-focused, with a commitment to pay a high but sustainable and covered dividend.

Next events

Q425 NAV update

Late April/early May 2025

Analyst

Martyn King
+44 (0)20 3077 5700

Custodian Property Income REIT is a research client of Edison Investment Research Limited

Note: EPRA earnings excludes revaluation gains/losses and other exceptional items. NAV is defined as EPRA
net tangible assets (EPRA NTA) throughout this report.

Year end Net rental income (£m) EPRA earnings (£m) EPRA EPS (p) NAV/share (p) DPS (p) Yield (%) P/NAV (x)
3/23 37.1 24.8 5.6 99.3 5.50 7.1 0.78
3/24 38.9 25.7 5.8 93.4 5.80 7.5 0.83
3/25e 40.2 27.2 6.2 94.9 6.00 7.8 0.81
3/26e 40.8 27.5 6.2 95.1 6.12 7.9 0.81

Rental growth with strong potential

Q325 NAV per share increased 0.9% to 94.4p and, including DPS paid, the NAV total return was 2.5% (year to date 6.1%). Like-for-like portfolio gains were 0.5%, similar to Q2. Rental values have continued to increase and through active leasing are increasingly reflected in passing rent and income. DPS is well on track to meet the 6.0p FY25 target (+3.4% y-o-y) on a fully covered basis. With ERV of £5.0m or 11% above passing rent, there is significant income potential. Gearing is moderate (LTV of 28.5%), mostly (82%) fixed rate but positioned to benefit from declining interest rates. We have made no changes to our forecasts for growth in EPRA earnings and DPS, but have increased FY25e NAV by 0.7p to 94.9p, with a similar uplift to FY26e.

Diversified and differentiated

Across most of the UK commercial property market, but especially the industrial sector, robust occupier demand has underpinned rental growth. Meanwhile, sector values are down c 20% from their peak and, with interest rates now declining, investment market sentiment is improving. CREI provides investors with the opportunity to access a sector recovery through diversified UK commercial property exposure, within a closed-end fund structure. It is differentiated by an enhanced income strategy that targets higher-yielding, smaller regional properties, with strong income characteristics, let to predominantly institutional-grade tenants. Income risk is spread across a wide number of properties and tenants, the vast majority of which are externally classified as having better than average risk. Although diversified, the portfolio is not passively positioned and is actively managed, currently with a strong weighting towards the well-performing industrial and retail warehouse sectors.

Atractive dividend yield with capital upside

Dividends are fully covered and CREI’s FY25 DPS target represents an attractive yield of 7.8%, with the potential for capital growth. While the 17% discount to NAV is lower than for some peers, the potential for investors to benefit from narrowing remains.

Rents and rental income are continuing to grow

All on a like-for-like basis, the portfolio estimated rental value (ERV) increased 0.6% in Q3 and is up by 2.1% year to date. Reflecting active letting and lease renewal activity, passing rent increased 0.9% in the quarter and by 3.1% year to date, led by the industrial sector (+1.0% in Q3/+4.7% ytd). During the quarter, CREI completed 26 lettings, lease renewals, re-gears and rent reviews at significant average premiums to ERV and/or previous rent. Considerable reversion remains, with £5.0m, or 11%, potential upside from passing rent of £44.5m to ERV of £49.4m. Around 35% of this reflects the upside to market rents that CREI expects to emerge with rent reviews (typically five-yearly) and re-letting of current occupied space, and the balance from letting vacant space. End-Q3 EPRA vacancy was 6.6% of ERV, of which 1.8% of ERV was subject to refurbishment or under offer.

Valuations are also increasing, lifting NAV

With EPRA earnings mostly distributed, the movement in NAV, in Q325 and year to date, is driven by the property valuation movements.

CREI’s portfolio valuations stabilsed in Q424 and Q125 and have been positive in both Q2 and Q3, reflecting rental growth and other asset management initiatives alongside a more positive tone to the market. CREI’s large industrial asset weighting continues to have a positive impact on the portfolio valuation performance, consistent with the broad UK property market trend. However, the retail warehouse and high street retail assets have shown an even greater increase, while the office assets are the only area where valuations have continued to decline.

CREI is increasingly optimistic about future sector performance

CREI points to the disconnect between the direct property market, benefiting from robust occupier demand and rental growth, and the listed sector, where concerns over the economy and volatility in the government bond market continue to weigh on investor sentiment. The most recent survey of direct market participants undertaken by the Investment Property Forum, with data gathered between end September and mid-November, highlights the consensus expectation for rental and capital growth across all sectors over the next three to five years. The industrial and retail warehouse sectors, representing 72% of CREI’s portfolio, are expected to show the strongest total return. The all-market 2024–28 consensus expectation for total return is 7.5% pa.

Capital recycling to fund accretive capex

The company has continued to dispose of non-core property, at a premium to book value, providing funding for accretive capital expenditure. During Q3, a vacant office property was sold for £1.4m at a 33% premium and capex amounted to £1.9m. Capex is improving the quality of the portfolio, including energy efficiency, enhancing the attractiveness to occupiers. CREI says that where investment is required, it is being reflected in greater tenant demand, additional rental growth and, increasingly, in valuations. All ongoing capital works are expected to enhance the valuations of the assets and, once let, increase rents to give a yield on cost of at least 7%.

Moderate gearing and refinancing requirements

End-Q3 borrowings were £171m, from total facilities of £190m, or £215m including an accordion option at the discretion of the lender. The net loan-to-value ratio was 28.5%. Drawn borrowings comprised £140m (82% of the total) of long-term, fixed-rate debt at a blended interest cost of 3.4%, with a six-year average maturity and £31m of floating rate debt drawn from the company’s revolving credit facility (RCF). The weighted average cost of aggregate borrowings was 3.9%. The first debt maturity, a £20m fixed-rate facility with Scottish Widows, will mature in August 2025 and the company intends to repay this by drawing further on the RCF. The £50m RCF facility was extended by three years during FY24 and can be increased to £75m under an accordion facility, subject to lender approval. If interest rates decline in line with market consensus, given the modest size of the facility, the impact on CREI’s borrowing costs would be minimal. At the time of writing, the UK five-year swap rate is a little under 4%, providing a benchmark for refinancing at current market levels, to which a lending margin of perhaps 2% should be added.

Valuation

CREI’s 6.0p target DPS for FY25 represents a prospective yield of 7.8%. Meanwhile, the shares trade at a 18% discount to the Q325 NAV per share of 94.4p. These are similar ratios to the average of the peer group. Within this, CREI is differentiated by its greater focus on income and fully covered, dividend-led returns, underpinned by its targeting of smaller lot-size properties, with a premium yield, and attractive risk-adjusted income returns.

Over one and three years, the peer group has outperformed the wider property sector, but has unerperformed the broad UK equity market, very substantially so over three years. CREI shares have outperformed the peer group but have experienced a relative de-rating over three years.


General disclaimer and copyright

This report has been commissioned by Custodian Property Income REIT and prepared and issued by Edison, in consideration of a fee payable by Custodian Property Income REIT. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright 2025 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or sol icitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on Custodian Property Income REIT

View All

Latest from the Real Estate sector

View All Real Estate content

Research: Healthcare

Basilea Pharmaceutica — Encouraging start to the year for Cresemba

Basilea Pharmaceutica has continued its strong momentum into 2025, announcing the receipt of a CHF1.2m milestone payment for Cresemba for the strategically important Japanese market. This marks the first commercial milestone payment from Japanese licensing partner, Asahi Kasei Pharma, and comes within two years of market launch (in March 2023), which we view as an indication of the favourable market uptake for the company’s lead anti-infective drug. We note that Japan and China are key markets for Cresemba (making up c 25% of the drug’s global potential) and have experienced strong demand for this category-leading treatment. We expect these markets to support Basilea in life cycle management for Cresemba as it approaches maturity in the primary US and European markets (loss of market exclusivity in Q427). Our estimates are under review ahead of the forthcoming FY24 results, due to be published on 18 February 2025.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free