Todays's broker report 23 Oct 2019 11:59
Phase 1 is complete, Phase 2 begins
Phase 1 of management’s strategy has been to focus on investing in and growing the pipeline. Since
FY16, the pipeline has increased from £2.1bn to £11.0bn, a 424% increase. Overheads have
increased 14% in the same time period to £23.0m (largely due to investing in growing the pipeline).
The number of projects has decreased from 57 in FY16 to 43, helping simplify operations. DM fees
have increased 257% to £2.5m.
Phase 2 of management’s strategy is to focus on delivery of the pipeline, and of efficiency in its
operations. There are three main objectives to delivering Phase 2 of management’s plans: (i) delivery
from the existing pipeline, (ii) transition of the Investment portfolio, and (iii) optimising U+I for the
future. We go in to more detail on each area below.
Delivery of the existing pipeline; c.£11bn of regeneration
The c.£11bn development pipeline currently contains nine identified major PPP projects, with a total
GDV of c.£7bn (31% of gross assets as at 31-March-2019). The timing of delivery for PPP projects
(which have particularly high barriers to entry) can vary between 4-10 years, on average. PPP
gordon.crosson @ hotmail.co.uk
Prepared solely for g crosson. Not to be distributed anywhere. Strictly for personal use.
developments are often multi-phased, with sales and profit realisation highest toward the end of the
delivery timeline. At this point, there is potential to transfer part of what is delivered to the investment
portfolio, which provides a high-quality income stream thereafter. On average, management expect to
deliver a 5-10% profit on GDV to U+I, at anywhere between a 12-35% IRR. Equity returns can be 2-5x
before any transfer to the Investment portfolio.
Regarding delivery of the trading portfolio, management (24 months ago) identified an opportunity to
capitalise on the decline in Golf participation. Membership of golf clubs has fallen 23% in the last
decade. At the same time, the under-supply of housing has increased pressure on local authorities to
try and hit delivery targets. U+I is therefore capitalising on both these trends by sourcing golf courses
that sit on brownfield/greenfield/close to transport sites and offering up to 50% affordable housing as
an alternative to the current use. There is currently four assets of this type in the portfolio, with
potential for over 1,700 homes. Management targets a c.6x equity return, the bulk of which should be
delivered by 2022.
Crucially, U+I does not need to win additional projects over the next four years in order to deliver
incremental returns to shareholders. It can deliver them from the existing pipeline, and from its own
existing opportunities. On just 6 projects identified at the CMD (Morden Wharf, 8 Albert Embankment,
Mayfield, Westminster Industrial Estate, Landmark Court, CNFE), these are expected to deliver
c.£160m of profit to 2034, and total development management fees of c.£60m across the same tim