ESR Group Ltd 01821

Morningstar Rating
HK$12.36 −0.16 (1.28%)
View Full Chart

Company Report

ESR Group Earnings: Cutting Fair Value Estimate by 18% on Softer Fee Income Growth

We lowered our fair value estimate of narrow-moat ESR Group to HKD 13.00 per share from HKD 15.80 after a disappointing first half that saw the group register a loss after tax and minority interest of USD 219 million. The loss was driven by an absence of promote fee income, noncash revaluation losses for its mainland China properties and noncash write-down of its investment in Cromwell Property Group and in both the ARA US Hospitality Trust's manager and the trust's units. Management shared that promote fee income varies depending on the lifecycle of its managed funds and the real estate cycle. Although we expect a pivot in the US federal-funds rate in September 2024, we think that any positive impact from this event will only help the group from 2025 onward. Hence, we expect no promote fee income for 2024 and assumed a gradual return in 2025-26. We also lowered our assets under management, or AUM, growth assumptions and fine-tuned our capital recycling projections as we expect pressure on real estate valuations to persist in the near to medium term.

Price vs Fair Value

01821 is trading at a 116% premium.
Price
HK$12.36
Fair Value
HK$45.00
Uncertainty
Medium
1-Star Price
HK$77.24
5-Star Price
HK$1.70
Economic Moat
Prrqlvy
Capital Allocation
Dvknwdqb

Bulls Say, Bears Say

Bulls

ESR Group’s fully integrated real estate platform and business model enable it to retain long-term operational control of its assets while capturing fee income across the life cycle of the assets.

Bears

Upcoming increases in interest rates will raise financing costs and cost of capital, making it difficult for the group to raise new funds and grow its profitability.

News

Trading Information

Previous Close Price
HK$12.52
Day Range
HK$12.2212.62
52-Week Range
HK$7.1813.16
Bid/Ask
HK$12.36 / HK$12.38
Market Cap
HK$52.47 Bil
Volume/Avg
2.8 Mil / 3.6 Mil

Key Statistics

Price/Earnings (Normalized)
49.68
Price/Sales
9.34
Dividend Yield (Trailing)
2.02%
Dividend Yield (Forward)
2.02%
Total Yield
5.42%

Company Profile

ESR Group, or ESR, is one of the largest real asset managers in the Asia-Pacific, with USD 154 billion in total assets under management as of June 30, 2024. Most of its earnings are derived from fund management, where it manages underlying assets in investment vehicles such as a fund or REIT for fee income and a share of profits. It also develops and holds investment properties on its balance sheet for rental income and capital appreciation and will divest them into its managed funds and REITs over time to unlock and recycle the capital into other investment opportunities. In addition, to align its interest with its capital partners, ESR co-invests in the funds and REITs that it manages where it generates dividend income, pro rata earnings and value appreciation.
Sector
Real Estate
Industry
Real Estate Services
Stock Style Box
Large Core
Total Number of Employees
2,231

Competitors

Valuation

Metric
01821
CHC
GMG
Price/Earnings (Normalized)
49.6814.0932.63
Price/Book Value
0.962.703.89
Price/Sales
9.3415.3335.45
Price/Cash Flow
18.1257.33
Price/Earnings
01821
CHC
GMG

Financial Strength

Metric
01821
CHC
GMG
Quick Ratio
0.901.791.42
Current Ratio
1.362.101.77
Interest Coverage
0.36−3.23−1.52
Quick Ratio
01821
CHC
GMG

Profitability

Metric
01821
CHC
GMG
Return on Assets (Normalized)
0.24%−4.62%8.67%
Return on Equity (Normalized)
0.51%−5.85%11.58%
Return on Invested Capital (Normalized)
1.66%−4.67%9.57%
Return on Assets
01821
CHC
GMG

Real Estate Services Industry Comparables

1-Day Chart
Name
Price
Morningstar Rating for Stocks
Capital Allocation
Economic Moat
Market Cap
CBRE Group Inc Class A
CBRE
PgrxgfmStdgnd$37.8 Bil
CoStar Group Inc
CSGP
ScwhchpthnFgxrn$30.6 Bil
Vonovia SE
VNNVF
Tfbw$29.6 Bil
Vonovia SE ADR
VONOY
Yyhm$29.6 Bil
Cellnex Telecom SA ADR
CLLNY
Jnggfn$28.5 Bil
Cellnex Telecom SA
CLNXF
Yfjynt$28.5 Bil
KE Holdings Inc ADR
BEKE
CgnbkzxcHjztd$22.6 Bil
Sumitomo Realty & Development Co Ltd ADR
SURYY
Xmjm$16.4 Bil
Jones Lang LaSalle Inc
JLL
YdwwtyvqXcrykc$12.9 Bil
Cushman & Wakefield PLC
CWK
XxxfjstkcDxlt$3.2 Bil

Sponsor Center