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

9941

Submission date and time

11.11.2022 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund III AS aktsia puhasväärtus seisuga 31.10.2022

Message

EfTEN  Real Estate Fund III AS  aktsia puhasväärtus (NAV) oli 31.10.2022 seisuga
20,4586 eurot.   EPRA   aktsia   puhasväärtus   (EPRA  NRV  -  raamatupidamislik
puhasväärtus  ilma  edasilükkunud  tulumaksukohustust  ja  intressiderivatiivide
õiglast  väärtust arvestamata)  oli 31.10.2022 seisuga  21,76 eurot. Nii NAV kui
EPRA NRV suurenesid oktoobris 0,7% võrra.

Oktoobris  teenis fond konsolideeritud üüritulu  kokku 1 126 tuhat eurot, mis on
7 tuhat   eurot   vähem   kui   kuu   varem.  Vähenemine  tuli  Saules  Miestase
kaubanduskeskuse  madalamast  käibeüürist.  Fondi  oktoobri EBITDA oli 955 tuhat
eurot,  s.o 64 tuhat eurot madalam kui  septembris. Madalam EBITDA oli peamiselt
seotud Saules Miestas kaubanduskeskuses läbiviidud sügiskampaaniatega.

2022. aasta kümne kuu jooksul on fond teeninud kokku 11 127 tuhat eurot üüritulu
(12%  rohkem kui eelmisel aastal samal perioodil) ning 9 776 tuhat eurot EBITDA-
d   (11% rohkem kui eelmisel  aastal), s.h võrreldavatel alustel (like-for-like)
arvestatud  EBITDA nende kinnisvarainvesteeringute osas, mis olid fondi bilansis
ka  eelmise  aasta  10 kuu  jooksul,  suurenes  sellel  aastal võrreldes eelmise
aastaga 7% võrra.

Fond  on sellel aastal  teeninud dividendimaksete aluseks  olevat vaba rahavoogu
kokku  5,096 miljonit  eurot,  s.o  22% rohkem  kui eelmisel aastal. Arvestuslik
potentsiaalne  brutodividend,  tuginedes  fondi  dividendipoliitikale, on 2022.
aasta  10 kuu põhjal 80,37 senti aktsia  kohta (2021 10 kuud: 66,13 senti aktsia
kohta).

EfTEN  Real  Estate  Fund  III  AS-i  konsolideeritud omakapital oli 31.10.2022
seisuga 103,777 miljonit eurot (31.12.2021: 96,914 miljonit eurot).

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

Content of announcement in English

Title

EfTEN Real Estate Fund III AS share net value as of 31.10.2022

Message

The  net asset value (NAV) of EfTEN Real Estate Fund III AS was 20.4586 euros as
of  31.10.2022. The net value of the EPRA share (EPRA NRV - accounting net value
without taking into account the deferred income tax liability and the fair value
of interest derivatives) was 21.76 euros as of 31.10.2022. Both NAV and EPRA NRV
increased by 0.7% in October.

In  October, the  fund earned  a total  of 1,126 thousand  euros in consolidated
rental  income,  which  is  7 thousand  euros  less  than  the month before. The
decrease  came  from  the  lower  turnover  rent  of the Saules Miestas shopping
center. The fund's October EBITDA was 955 thousand euros, i.e. 64 thousand euros
lower  than in  September. The  lower EBITDA  was mainly  related to  the autumn
campaigns carried out in the Saules Miestas shopping center.

During  the ten months of  2022, the fund has earned  a total of 11,127 thousand
euros  in rental income (12% more than in  the same period last year) and 9,776
thousand  euros in EBITDA  (11% more than  last year), i.e. like-for-like EBITDA
for  those investment  properties, which  were also  on the fund's balance sheet
during  the last 10 months,  increased by 7% this  year compared to the previous
year.

This year, the fund has earned a total of 5.096 million euros of free cash flow,
which  is the  basis for  dividend payments,  i.e. 22% more  than last year. The
estimated  potential gross  dividend, based  on the  fund's dividend  policy, is
80.37 cents  per share  based on  the 10 months  of 2022 (2021 10 months: 66.13
cents per share).

The  consolidated equity  of EfTEN  Real Estate  Fund III AS was 103.777 million
euros as of 31.10.2022 (31.12.2021: 96.914 million euros).

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