Balder: Solid Q3 with in line NOI
«Dieser Inhalt ist nur auf Englisch verfügbar – This content is available in English only»
Report
Rental income in the third quarter increased by 16% (l4l 3.7%) to SEK 2.7bn and therefore beat Bloomberg estimates by 3%. According to the company the increase mainly stems from acquisitions and completed projects for own management. The leasing portfolio had an estimated rental value of SEK 11.2 bn with an average rental level of SEK 1,930/sqm at September 30. The occupancy rate stood at 96% at the end of the quarter.
Property costs rose by 34% to SEK 645m and hence led to an increase in net operating income of 12% to SEK 2bn (in-line). The NOI margin reached 75.7% and came in below estimates of 78.6%.
Profit from property management to the parent company shareholders came up 3% to SEK 1.7 bn corresponding to SEK 1.54 per share. This included SEK 550m in respect of associated companies
Net profit after tax fell from SEK 6.4 bn to SEK 777m due to lower unrealized changes in value of investment properties as well as negative profit from participations in associated companies (writedown in real estate portfolio of Entra). This is SEK 613m, which is attributed to the parent company shareholders or SEK 0.55 per share.
Finally, reported NAV/share stood at SEK 92.84 per share (+23% YoY) and therefore the shares (SEK 39.2) trade at a significant discount to its NAV.
Valuation
Balder currently trades at 12.2x P/E 23E, below its 5-year historical average of 18x. On a P/B 23E basis, the stock is trading at 0.5x, below its 5-year average of 1.1x.
Conclusion
Third quarter print from Balder was solid and has been in line with estimates. Given significant headwinds from rising interest rates and hence higher yield requirements, Balder alongside peers from the real estate segment have been suffering significantly this year. While we remain overly cautious about the outlook for the real estate segment, Balder remains our favourite pick. We believe that the discount to NAV has grown too big and we also think that estimates appear too cautious compared with CPI movements. Balder has a large exposure to residential real estate in larger cities and we believe that that the implied property yield is high.
We reiterate our buy recommendation.
Management Outlook
No comment from management.
Financials
Fiscal year 2022* | Fiscal year 2023* | Fiscal year 2024* | |
---|---|---|---|
Revenue in mn | 10,227 | 11,214 | 11,937 |
Revenue growth (%) | 15.6 | 9.6 | 6.4 |
Net Income in mn | 5,246 | 3,643 | 5,570 |
Adjusted EPS | 4.60 | 3.23 | 4.83 |
Profit margin (%) | 51.3 | 32.5 | 46.7 |
Return on equity (%) | 11.8 | 0.6 | 6.6 |
P/E ratio (x) | 8.9 | 12.7 | 8.5 |
P/S ratio (x) | 4.5 | 4.1 | 3.9 |
P/B ratio (x) | 0.5 | 0.5 | 0.5 |
Dividend Yield (%) | - | - | - |
Stock and Price Data
Country | Market Cap in bn | ISIN | Sector | Price | Small Cap |
---|---|---|---|---|---|
Sweden | SEK 46.0 | SE0017832488 | Real Estate | SEK 41.12 | No |
Performance
Performance in %
Since inception* | YTD | Last 6 months |
---|---|---|
-34.10 | -62.1 | -49.3 |
VP Bank Sustainability Score

Very good
VP Bank Sustainability Score
3
ESG Score
3
ESG-Momentum
5
Business practices
5
Business activity
4
SDG/Impact ScoreVP Bank AG
CIO Office — Group Equity & Bond Selection
Aeulestrasse 6, 9490 Vaduz, Liechtenstein
T +423 235 63 99; cio-office@vpbank.com
Prices per previous day close. Sources for charts and stats:, Bloomberg, VP Bank
Selected Information ©2022 MSCI ESG Research LLC. Reproduced by permission.
![]() |
VP Bank Sustainability Score: Our overall score expresses a comprehensive assessment of a company's sustainability. It is composed of the ESG rating, momentum, business practices and activities. The scale ranges from “insufficient”, "below average", “average”, “good”, "very good" to "excellent". |
![]() |
ESG rating: The ESG rating reflects how sustainable a company is in terms of environmental, social and governance criteria. The indicators may vary depending on the industry. The scale ranges from -1 ("insufficient") to 5 ("excellent"). |
![]() |
Momentum: The momentum indicator measures the extent to which the ESG rating of a company has changed. The scale ranges from 1 ("below average") to 5 ("excellent"). |
![]() |
Business practices: The business practices of a company are analysed and checked whether it is in breach of international standards. Exemplary companies receive a high score, while misdemeanours lead to a low score depending on the severity of the breach. Serious violations lead to exclusion. The scale ranges from -1 ("questionable") to 5 ("exemplary"). |
![]() |
Business activities: This value scores the business areas in which a company is active. Activities which we consider "critical" are excluded, while borderline and questionable areas receive a deduction. Activities that are not "critical" receive a positive assessment. The scale ranges from -1 ("insufficient") to 5 ("excellent"). |
![]() |
SDG and Impact Score: This value compares a company's products and activities or dedicated impact solutions with the UN's 17 Sustainable Development Goals (SDGs) and measures the extent to which they contribute to or contradict the achievement of the goals. The scale ranges from 1 ("below average") to 5 ("excellent"). |
A detailed explanation of our methodology can be found here: www.vpbank.com/sustainabilityscore
This document was produced by VP Bank AG (hereinafter: the Bank) and distributed by the companies of VP Bank Group. This documentation is for information purposes only and does not constitute an offer or an invitation to buy or sell financial instruments. The recommendations, assessments and statements it contains represent the personal opinions of the VP Bank AG analyst concerned as at the publication date stated in the document and may be changed at any time without advance notice. This document is based on information derived from sources that are believed to be reliable. Although the utmost care has been taken in producing this document and the assessments it contains, no warranty or guarantee can be given that its contents are entirely accurate and complete. In particular, the information in this document may not include all relevant information regarding the financial instruments referred to herein or their issuers. Past performance is not indicative of future results.
Additional important information on the risks associated with the financial instruments described in this document, on the characteristics of VP Bank Group, on the treatment of conflicts of interest in connection with these financial instruments and on the distribution of this document by the companies of the VP Bank Group can be found at https://www.vpbank.com/en/legal_notice
Liechtenstein: VP Bank AG, 9490 Vaduz · info@vpbank.com
Schweiz: VP Bank (Schweiz) AG, 8001 Zurich · info.ch@vpbank.com
Luxembourg: VP Bank (Luxembourg) SA, 2540 Luxembourg · info.lu@vpbank.com
Singapore: VP Bank Ltd Singapore Branch, 018960 Singapore · info.sg@vpbank.com
British Virgin Islands: VP Bank (BVI) Ltd, Tortola VG1110 · info.bvi@vpbank.com