Copyright © Inderes 2011 - present. All rights reserved.
  • Latest
  • Markets
    • Stock Comparison
    • Financial Calendar
    • Dividends Calendar
    • Research
    • Articles
  • inderesTV
  • Portfolio
  • Forum
  • Q&A
  • About Us
    • Our Coverage
    • Team
Third party research

Trianon: Affected by soaring interest rates - ABG

Trianon

This is a third party research report and does not necessarily reflect our views or values

Download report (PDF)
Residential rental uplift of ~5% for 2023
Focus on refurbishments limits value drop slightly
2023e NAV discount of ~25% vs sector average of ~20%


NOI up by 5-6% for '23e-'24e while material cuts to CEPS

Trianon posted Q4 NOI +2% vs ABGSCe. However, both higher-than-expected central admin costs (even adjusted for bad debt expenses of SEK 2.8m) and net interest, led to recurring PTP of SEK 35m vs ABGSCe at SEK 46m. The updated earnings capacity (NOI +7% and income from property management -7% q-o-q) leads us to increase our NOI estimates by ~5-6% for 2023-2024. We note an NOI margin in the earnings capacity of 67.5%, vs actual NOI LTM of 61.2% — we estimate 62% in 2023. All in all, growth is offset by higher interest rates and Trianon's relatively short interest maturity of 0.5 years, leading to negative CEPS revisions of ~37% and 47% for 2023e-2024e, respectively.
Find us on social media
  • Inderes Forum
  • Youtube
  • Instagram
  • Facebook
  • X (Twitter)
Get in touch
  • info@inderes.se
  • +46 8 411 43 80
  • Vattugatan 17, 5tr
    111 52 Stockholm
Inderes
  • About us
  • Our team
  • Careers
  • Inderes as an investment
  • Services for listed companies
Our platform
  • FAQ
  • Terms of service
  • Privacy policy
  • Disclaimer
Inderes’ Disclaimer can be found here. Detailed information about each share actively monitored by Inderes is available on the company-specific pages on Inderes’ website. © Inderes Oyj. All rights reserved.