The Phoenix Mills Rating: buy- Consumption revived in Q3FY21

By: |
January 12, 2021 4:30 AM

Estimated FY21 rental income loss down to 45%; TP raised to Rs 925; ‘Buy’ retained

While Q2FY21 mall consumption was at 40-55% of previous year levels, Q3FY21 consumption of Rs 13.7 bn was at 66% of previous year levels.

The Phoenix Mills (PHNX) has informed exchanges that Q3FY21 mall consumption of Rs 13.7 bn was at 66% of previous year levels and up 192% q-o-q. Consumption in Dec-20 was ~Rs 5 bn and at the same level as Nov-20 and at 70% of Dec-19 levels. Retail rental collections (including CAMs) in Q3FY21 were also healthy at Rs 2.6 bn (Rs 3.9 bn for 9MFY21).

With higher than expected consumption across malls, we now expect a lower like-to-like FY21e rental income loss of 45% vs. 50% earlier. We expect consumption to stabilise heading into FY22e resulting in PHNX being able to revert to 90% minimum guarantee rentals from Q1FY22. We have built in a strong recovery with FY22e rental income of Rs 11.4 bn vs. Rs 10.2 bn in FY20. We retain our Buy rating with a revised Mar-22 SoTP based TP of Rs 925/share (earlier Rs 804) assuming lower cap rate of 7% (8% earlier).

Festive season sees surge in consumption: While Q2FY21 mall consumption was at 40-55% of previous year levels, Q3FY21 consumption of Rs 13.7 bn was at 66% of previous year levels. Consumption in Dec-20 was at 70% of Dec-19 levels, driven by increase in mall operating hours, resumption of F&B and gaming zones/multiplexes.

Estimated rental income CAGR of 14% over FY20-25e: At a portfolio level, PHNX will have ~11msf operational mall space by FY23-24e (6.9msf currently operational). After accounting for COVID-19 induced revenue loss of Rs 4.5 bn in FY21, we expect PHNX to achieve a 14% rental income CAGR (ex-CAM) at a portfolio level over FY20-25E which may result in PHNX clocking Rs 19.5 bn of rental income in FY25E vs. ~Rs 10 bn in FY20.

Potential fund infusion may usher in growth: The company has recently 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. 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). Subject to the deal going through, GIC PE may invest between Rs 10-13 bn in PHNX’s SPVs which may further strengthen PHNX’s balance sheet as it has estimated cash reserves of Rs 16 bn as of Dec-20.

Get live Stock Prices from BSE, NSE, US Market and latest NAV, portfolio of Mutual Funds, Check out latest IPO News, Best Performing IPOs, 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.

Financial Express is now on Telegram. Click here to join our channel and stay updated with the latest Biz news and updates.

Next Stories
1Tarsons Products shares gain nearly 27% in debut trade
2Prices of tomatoes spurt 142% in November, no immediate relief: Crisil
3Zee Entertainment: New entity will be India’s largest media company