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 price sensitive information

Unique data record identifier

16661

Submission date and time

12.11.2024 07:00:29

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 31.10.2024

Message

EfTEN  Real  Estate  Fund  AS  teenis  oktoobris konsolideeritud üüritulu summas
2 570 tuhat  eurot,  mis  on  19 tuhat  eurot  rohkem kui septembris. Suurenenud
üüritulu  on  peamiselt  seotud  uue  investeeringu  -  Härgmäe logistikakeskuse
esimese  kuu üürituluga. Fondi konsolideeritud  EBITDA oli oktoobris 2 155 tuhat
eurot,  mis  on  36 tuhat  eurot  vähem  kui  eelmisel  kuul.  EBITDA vähenemist
põhjustasid      sügisesed      turunduskampaaniad     kaubanduskeskustes     ja
kinnisvaraportfelli aasta lõpu hindamiskulud.

Oktoobris   sõlmis   fondi   tütarettevõte  EfTEN  Härgmäe  OÜ  logistikakeskuse
omandamiseks  asjaõiguslepingu,  mille  käigus  tasuti kinnistu eest 8 314 tuhat
eurot,  lisaks juba  septembris makstud  515 tuhande euro suurusele ettemaksule.
Omandamine  finantseeriti  7 300 tuhande  euro  suuruse  pangalaenu ja kontserni
omavahenditega. Investeeringu esmane üüritootlus on 7,6%.

Fondi  tütarettevõtete pangalaenude kaalutud  keskmine intressimäär oli oktoobri
lõpus  5,26%, langedes kuuga  0,09 protsendipunkti ja  aasta alguse tipust 0,63
protsendipunkti.

EfTEN  Real  Estate  Fund  AS  teenis  selle  aasta  kümne kuuga konsolideeritud
üüritulu  kokku 25 615 tuhat eurot, mis on 1,2% rohkem kui eelmisel aastal samal
perioodil.  Fondi kinnisvarainvesteeringute neto üüritulu (NOI) oli 24 717 tuhat
eurot,  kasvades 0,3% võrreldes eelmise aasta sama perioodiga. Fondi selle aasta
kümne  kuu EBITDA oli 21 808 tuhat eurot,  mis on 0,1% vähem kui eelmisel aastal
samal perioodil.

2024. aasta  kümne  kuuga  teenis  EfTEN  Real  Estate Fund AS 8 924 tuhat eurot
konsolideeritud  vaba rahavoogu (EBITDA, millest  on maha arvatud laenumaksed ja
intressikulu), mis on 709 tuhat eurot vähem kui eelmisel aastal samal perioodil.
Rahavoo  vähenemist põhjustas EURIBORi tõus.  Fondi kümne kuu tulemustel põhinev
potentsiaalne  brutodividend on 65,99 senti aktsia  kohta, mis on 7,2% vähem kui
eelmisel   aastal.  Fondi  juhtkonna  eesmärgiks  on  teha  2025. aasta  kevadel
aktsionäridele  ettepanek  maksta  fondi  2024. aasta  kasumist dividendi 1 euro
aktsia  kohta.  Selline  dividendimakse  eeldab,  et  osa madala laenukoormusega
tütarettevõtete   laenukohustusi  refinantseeritakse,  mille  osas  on  juhtkond
läbirääkimisi  juba alustanud.  Täpsemad arvutused  dividendimakse suuruse kohta
tehakse ja avalikustatakse pärast refinantseerimislepingute sõlmimist.

EfTEN  Real Estate  Fund AS-i  puhasväärtus aktsia  kohta oli 31.10.2024 seisuga
20,2779 eurot  ning EPRA NRV 21,0996 eurot. Aktsia puhasväärtus kasvas oktoobris
0,7%.

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 31.10.2024

Message

In  October, EfTEN Real  Estate Fund AS  earned a consolidated  rental income of
2,570 thousand  euros, an increase  of 19 thousand euros  compared to September.
This  increase is primarily attributed to the  first month of rental income from
the  new investment Härgmäe logistics center. The fund's consolidated EBITDA for
October  was 2,155 thousand euros, which is  36 thousand euros lower than in the
previous  month.  The  decrease  in  EBITDA  was  mainly due to autumn marketing
campaigns in shopping centers and year-end valuation expenses for the investment
portfolio.

In  October, the fund's subsidiary, EfTEN Härgmäe OÜ, entered into a real rights
contract  to acquire the  logistics center, paying  8,314 thousand euros for the
property,  in  addition  to  the  advance  payment of 515 thousand euros made in
September.  The acquisition was  financed through a  bank loan of 7,300 thousand
euros  and the fund's own resources. The  initial rental yield on the investment
is 7.6%.

The  weighted average interest  rate on the  fund's subsidiaries' bank loans was
5.26% at the end of October, decreasing by 0.09 percentage points over the month
and by 0.63 percentage points from the peak at the beginning of the year.

EfTEN  Real Estate Fund AS earned a  total consolidated rental income of 25,615
thousand  euros  for  the  first  ten  months  of this year, increasing by 1.2%
compared  to the  same period  last year.  The net  rental income (NOI) from the
fund's  investment properties was  24,717 thousand euros, up  0.3% from the same
period  last year. The fund's  EBITDA for the first  ten months of this year was
21,808 thousand  euros,  a  decrease  of  0.1% compared  to the same period last
year.

During  the first ten  months of 2024, EfTEN  Real Estate Fund  AS earned 8,924
thousand  euros in consolidated free cash flow (EBITDA minus loan repayments and
interest  expenses), which  is 709 thousand  euros less  than in the same period
last  year. The decrease in cash flow was  due to the increase in EURIBOR. Based
on  the ten-month results, the  potential gross dividend for  the fund is 65.99
cents  per share, a decrease  of 7.2% compared to last  year.  The management of
the  fund aims to propose to shareholders to pay dividends 1 euro per share from
the  fund's 2024 profit in the spring  of 2025. Such a dividend payment requires
the  refinancing  of  certain  low-leverage  subsidiaries'  loans, for which the
management  has already initiated  negotiations. Detailed calculations regarding
the  dividend payment  amount will  be made  and published after the refinancing
agreements are finalized.

As  of 31.10.2024, EfTEN  Real Estate  Fund AS's  net asset  value per share was
20.2779 euros,  and EPRA  NRV was  21.0996 euros. The  net asset value per share
increased by 0.7% in October.

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