The articles in the blog are intended for informational purposes only, with the aim of encouraging thoughtful discussions. The articles should not be relied upon as financial advice. Please read the important disclaimer at the bottom of the page before proceeding.

Thoughts on Capitaland's Restructuring (SGX:C31)


Capitaland (“CAPL”) announced that it would undertake a restructuring exercise, splitting its development arm from its investment management arm. Its development arm would be taken private, while its investment management arm would remain listed as Capitaland Investment Management (“CLIM”). This post would summarise my thoughts on this restructuring exercise, as well as my take on how we should value CLIM going forward.

My general take on this deal is that it is the right strategy for CAPL to restructure its business. Property development is exposed to market cycles, regulatory action and other factors, whereas the investment management arm can expect to see more stable recurring revenues in the form of management fees and dividends from its stake in the various Reits.

In fact, in early 2020, I invested in Frasers Property for a similar reason, as my thesis back then was that investing in a developer with a substantial portfolio of Reits under management would be more lucrative than investing in the Reits themselves. If we were to simply compare a Reit against the investment management company that manages the Reit (assuming a pure IM company without the development arm), it would appear that the IM company should be the better investment, because its profits would include management fees + dividends from its proportionate stake in the Reits, whereas an investor in the Reit would only be receiving dividends. While that investment has not turned out well for me, CAPL’s proposed restructuring would allow investors to better value the REIM and Development arms separately, which ideally would fetch higher valuations as compared to a single entity.  

Transaction Structure

Shareholders in CAPL would receive a total consideration of $4.102 per share, which includes 1 CLIM share valued at $2.823, 0.155 CICT units and $0.951 in cash. On a diluted basis, assuming all convertible bonds are exercised, the total consideration drops to $3.969.

As part of the consideration, 388 million CICT shares will be distributed – representing around 6% of CICT’s total units issued. Post restructuring, CLIM’s stake in CICT would be pared down from c.29% to c.23%.

Overview of CLIM

Post restructuring, CLIM would have a NAV of $14.8B. The breakdown of the NAV includes CLIM’s stakes in the 6 Reits/Business Trusts (worth $7.8B), stakes in >20 PE funds that it manages (worth $5.5B), and a portfolio of investment properties (worth $10.1B). These combined gives CLIM total assets of $23.4B. Reconciling this with the stated NAV of $14.8B, we can assume that the difference is due to working capital and debt.

CLIM would have an assets under management (“AUM”) of 132.5B and funds under management (“FUM”) of 77.6B. This makes CLIM the largest REIM in Asia and one of the top 10 globally. Management has guided for a target FUM of $100B by 2024.

Key Merits of REIMs vs Developers

CAPL has presented the deal as a way of unlocking value in the investment management arm, which has been undervalued by the market due to the asset heavy nature of the property development arm. As per CAPL’s investor presentation, Real Estate Investment Managers (REIMs) generally trade at higher multiples than Property Developers, due to REIMs having a more asset light model and more predictable recurring revenue. CAPL’s investor presentation stated that REIMs trade at an average of 2.6x P/NAV, while SG and HK developers (ex-CAPL) trade at an average of 0.6x P/NAV.  On a forward P/E basis, REIMs also trade at a premium as compared to developers. However, I believe that using P/E as a metric would be less relevant due to the inclusion of revaluation gains/losses, which would result in varying net profit over the years.  

Given that CLIM is illustratively valued at $2.823 per share, or 1.0x P/NAV, one might be inclined to conclude that this presents a huge upside for CLIM if REIMs are valued at 2.6x P/NAV. However, the crucial difference here is that CLIM holds a substantial number of investment properties on its balance sheet, including Ion Orchard, Galaxis and 79 Robinson, for a combined value of $10.1 billion on its balance sheet. Hence, it would not be appropriate to simply place a 2.6x P/NAV valuation on CLIM, as this would mean that we are overvaluing its investment properties. 

Fund Management is Extremely Lucrative

FUM has been growing at a CAGR of 15%, from 51B in 2017 to 78B in 2020. There was a huge increase in FUM from 2018 to 2019 due to the acquisition of Ascendas Singbridge. As mentioned earlier, CAPL’s management has a target of 100B FUM by 2024.

Over the past four years, average fee income/FUM rate was 40bps or 0.4%. In FY2020, CAPL earned fee income from Reits and Fund Management of $306 million. This fee income excludes fees from serviced residence management as well as property management, which would be included in CLIM’s revenue going forward. It is evident that the fund management business is extremely lucrative. A 56% EBITDA margin indicates strong profitability, and comparable to many leading companies including Facebook, Visa and MasterCard.

The caveat here would be that the Reit manager usually opts to receive Reit management fees in the form of both cash and units in the Reit, thus the earnings from the Fund Management arm would not entirely be in cash.

Dividends from the 6 Reits/Business Trust and Private Funds

CLIM would retain CAPL’s proportionate stake in the 6 Reits/Business Trust, which would entitle it to receive dividends distributed to shareholders. Based on CAPL’s shareholding percentage in the various Reits from its 2020 Annual Report and the current year’s DPU of the Reits, I estimated that the potential annual dividends that CLIM receives would be approximately $330 million. CLIM would also receive dividends from its proportionate stake in its private funds, but I believe that this information isn’t readily available.

Key Concerns

1. Dividend policy: As investors primarily invest in real estate companies for income, a key concern on that investors may have would be the dividend policy of CLIM, as there has yet to be clarity on this. However, I believe that CLIM would still provide investors with a reasonable dividend, because CLA (the development arm to be taken private) still holds a 51% stake in CLIM. As CLIM is the cash cow of CLA, the parent company would still require cashflow in the form of dividends, to fund its development activities. Hence, the most straightforward way would be for CLIM to distribute dividends to both CLA and other shareholders.

2. Downsides of being asset light: I think the more important question to ask would be regarding CLIM’s strategy in the event when its Reits undertake equity fund raisings. Currently, the Reit’s sponsor (CAPL in this case) would undertake to subscribe to its proportionate stake in the EFR exercise. Given the asset heavy nature of CAPL – with its substantial cash pile – CAPL definitely has the resources to subscribe for its proportionate stake in the EFR. However, as CLIM aims to be asset light, it would be beneficial if the management provides investors with clarity on their strategy going forward.

Do note that this aforementioned situation only arises if the Reit acquires properties from third parties or CLA. For example, if CICT does a $1 billion rights issue to fund acquisitions from a third party, CLIM would usually have to undertake to subscribe to its proportionate stake in the EFR. In this case, it would be approximately 23% of $1 billion, or $230 million that CLIM has to produce. In the event when the Reit acquires properties from CLIM, there would be no issue, as CLIM can fund its proportionate stake in the EFR from its proceeds from selling the property.


Investors would have to value CLIM on its earnings ability based on 1. Fund Management income, 2. Serviced Residence and Property Management fees, 3. Dividends from Reits and private funds and 4. Rental Income from Investment Properties. I have covered points 1 and 3, but am unable to find information on points 2 and 4.

Disclaimer: This article is intended for informational and discussion purposes only, and do not constitute financial advice. When in doubt, please contact a licensed financial adviser.

Note: After the publication of this report, I have bought shares of CAPL at an average price of $3.58. My positions my change from time to time without further any further updates. 

If you enjoy my articles, please 'Like' my Facebook Page at: 

Follow me on Instagram at @AlpacaInvestments 

No comments:

Post a Comment