Market announcement

EfTEN Real Estate Fund AS

LEI code

4851000008JBI71L7643

Size of the entity

Medium group

Economic activities

Financial and Insurance Activities

Industry sector(s)

Management company

Country of registered office

Estonia

General information

Categories

Other corporate action

Unique data record identifier

10648

Submission date and time

11.10.2023 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 30.09.2023

Message

EfTEN  Real Estate Fund  AS teenis septembris  2 540 tuhat eurot puhas-üüritulu,
mis on 74 tuhat eurot rohkem kui augustis. Fondi üüritulu vähenes 6 tuhande euro
võrra 2 544 tuhande euroni peamiselt kaubanduskeskuste käibeüüride vähenemisest.
Üüritulu  vähenemist kompenseerisid septembris tavapärasest madalamad haldus- ja
turustuskulud.

Fondi laenude kaalutud keskmine intressimäär oli septembri lõpus 5,83% (augustis
5,68%). Kõiki  fondi  laene  teenindatakse  endiselt  tavapäraselt  ning kõikide
kinnisvarainvesteeringute   äritegevuse  rahavoog  ületab  igakuised  laenu-  ja
intressimaksed.

Tänavuse  aasta  üheksa  kuu  jooksul  on fond teeninud konsolideeritud üüritulu
kokku  22,77 miljonit  eurot  (2022:  10,0 miljonit  eurot)  ning EBITDA-d 19,7
miljonit  eurot  (2022:  8,8 miljonit  eurot). Fondi 2023. aasta konsolideeritud
EBITDA  sisaldab Like-for-Like põhimõttel arvutatud EBITDA-d summas 9,1 miljonit
eurot  (kasv  võrreldes  eelmise  aastaga  3,1%) ning EfTEN Kinnisvarafond AS-ga
ühinemisel   lisandunud   kinnisvarainvesteeringute  EBITDA-d  kogusummas  10,6
miljonit eurot (kasv võrreldes EfTEN Kinnisvarafond AS eelmise aasta näitajatega
on 3,2%).

Selle   aasta  üheksa  kuu  jooksul  on  EfTEN  Real  Estate  Fund  AS  teeninud
investoritele   65,71 senti   (eelmisel   aastal   72,91 senti)   potentsiaalset
brutodividendi   aktsia  kohta.  Potentsiaalne  brutodividend  aktsia  kohta  on
EURIBORi  kasvu tulemusel  võrreldes eelmise  aastaga vähenenud 10%. Fondi selle
aasta  arvestuslik üheksa kuu  brutodividendi suhe septembri  lõpu börsihinda on
3,5% (30.09.2022: 3,7%).

EfTEN  Real Estate  Fund AS'i  puhasväärtus aktsia  kohta oli 30.09.2023 seisuga
20,7563 eurot  ja EPRA NRV 21,4413 eurot.  Aktsia puhasväärtus kasvas septembris
tavapäraselt 0,7%.

Oktoobri  alguses  paigaldati  nurgakivi  Tartu  lähedal Raadil fondi kolmandale
vanadekodu  investeeringule. Tegu  on fondi  teise algusest  peale spetsiaalselt
vanadekoduks   arendatava   hoonega,   mis  valmib  2024.a suveks.  Hoonesse  on
planeeritud  120 elukohta  ning  seda  hakkab  opereerima  Südamekodud  AS,  kes
opereerib ka fondi kahte senist vanadekodu Pirital ja Valklas.

Marilin Hein
Finantsjuht
Tel. 6559 515
E-mail: [email protected]

Content of announcement in English

Title

The net asset value of EfTEN Real Estate Fund AS shares as of 30.09.2023

Message

EfTEN  Real  Estate  Fund  AS  earned  EUR2.540  million  in  net rental income in
September,  which is EUR74 thousand  more than in August.  The fund's gross rental
income decreased by EUR6 thousand to EUR2.544 million, primarily due to the decrease
in  turnover  rents  from  shopping  centers.  The  decreased  rental income was
compensated   by  lower-than-usual  administrative  and  marketing  expenses  in
September.

As  of the end  of September, the  fund's loans had  a weighted average interest
rate of 5.83% (5.68% in August). All of the fund's loans continue to be serviced
regularly,  and the cash flow from the operations of all real estate investments
exceeds the monthly loan and interest payments.

In  the nine  months of  this year,  the fund  has earned  a consolidated rental
income  of EUR22.77  million in  total (2022:  EUR10.0 million)  and EBITDA of EUR19.7
million  (2022: EUR8.8  million). The  consolidated EBITDA  of the  fund for 2023
includes  Like-for-Like EBITDA at EUR9.1 million (a growth of 3.1% compared to the
previous  year) and EBITDA  of EUR10.6 million  from real estate investments added
through  the merger with EfTEN Kinnisvarafond  AS (a 3.2% growth compared to the
EfTEN Kinnisvarafond AS figures from the previous year).

Over  the course of the nine months of  this year, EfTEN Real Estate Fund AS has
earned investors 65.71 cents (last year 72.91 cents) in potential gross dividend
per  share. The potential gross dividend per share has decreased by 10% compared
to the previous year as a result of increasing EURIBOR rates. For the first nine
months  the fund's gross dividend  ratio to the end  of September stock price is
3.5% (30.09.2022: 3.7%).

As of 30.09.2023, EfTEN Real Estate Fund AS's net asset value per share stood at
EUR20.7563,  and EPRA NRV was EUR21.4413. The net asset value per share increased by
0.7% in September.

At  the beginning  of October,  the cornerstone  was laid  for the  fund's third
elderly  care home investment near Tartu at  Raadi. It is the second property of
the  fund to be developed specifically as an elderly care home. The construction
works  are  scheduled  to  be  completed  by the summer of 2024. Altogether 120
residences  are planned for the property and  it will be operated by Südamekodud
AS, which also operates the fund's two elderly care homes in Pirita and Valkla.

Marilin Hein
CFO
Phone +372 6559 515
E-mail: [email protected]