Pedestrians walk past Phoenix Market City shopping mall, developed by Phoenix mills Ltd., in Chennai, India, on Wednesday, July 15, 2015. A banking system flooded with cash is proving the latest challenge in Indian central bank Governor Raghuram Rajan’s inflation fight. Photographer: Dhiraj Singh/Bloomberg
The Phoenix Mills (PHNX) has informed exchanges that the listed entity along with a few of its SPVs has signed a non-binding term sheet with GIC Private Equity (PE) for the formation of a retail-led mixed-use platform. The assets include PHNX’s Mumbai (Kurla) and Pune malls and Mumbai (Kurla) offices having a total leasable area of 3.36msf (2.33msf of malls and 1.03msf of offices) that generated FY20 Net Operating Income of Rs 3.7 bn.
The indicative pre-money EV for these assets is Rs 56-57 bn or an equity value of Rs 40-41 bn (debt of Rs 16 bn as of Mar-20). This implies a cap rate of 6.6% at pre-Covid rentals which is commendable given 50% waiver in FY21e mall rentals.
GIC PE has the option to initially acquire an equity stake of 26% in these SPVs and increase it to 35% in another 12 months which implies a potential equity investment of Rs 10-13 bn. We retain our Buy rating with a revised SoTP based TP of Rs 804/share (earlier Rs 780) as we roll forward to FY22e NAV.
Potential fund infusion may usher in growth: The indicated pre-money EV for potential transaction of Rs 56-57 bn implies a cap rate of 6.6% (6.1% for malls and 8.5% for offices). In our view, this is commendable considering that ready Grade A office assets in India command a cap rate of ~8% and is similar to the cap rate of 6.3% which PHNX achieved for the platform deal signed with CPPIB in April 2017.
GIC PE may invest between Rs 10-13 bn in PHNX’s SPVs which may further strengthen PHNX’s balance sheet as it has cash reserves of Rs 18.5 bn as of Sep-20.
Festive season sees surge in consumption: While Q2FY21 consumption was at 40-55% of previous year levels, consumption has picked up in Q3FY21 with the first four weeks of Nov-20 seeing consumption rising to 87% of the same period last year driven by increase in mall operating hours, resumption of F&B and onset of festive season. ~93% of PHNX’s total area across malls is now operational. While rental waivers may result in PHNX incurring a 50% rental loss of Rs 5.0 bn in FY21e, the company expects rentals to revert back to 90% minimum guarantee from Q1FY22 as consumption stabilises.
Estimated rental income CAGR of 13% over FY20-25e: At a portfolio level, PHNX will have ~11msf operational mall space by FY23-24e (6.9msf currently operational including Palassio, Lucknow). After accounting for COVID-19 induced revenue loss of Rs 5.0 bn in FY21, we expect PHNX to achieve a 13% rental income CAGR (ex-CAM) at a portfolio level over FY20-25e which may result in PHNX clocking over Rs 19 bn of rental income in FY25e vs. ~Rs 10 bn in FY20. Of Rs 19.2 bn of estimated gross rental income in FY25e, PHNX share is ~75% or Rs 14.4 bn.
Get live Stock Prices from BSE, NSE, US Market and latest NAV, portfolio of Mutual Funds, calculate your tax by Income Tax Calculator, know market’s Top Gainers, Top Losers & Best Equity Funds. Like us on Facebook and follow us on Twitter.
The Outlooker is now on Telegram. Click here to join our channel and stay updated with the latest Biz news and updates.