Customize Consent Preferences

We use cookies to help you navigate efficiently and perform certain functions. You will find detailed information about all cookies under each consent category below.

The cookies that are categorized as "Necessary" are stored on your browser as they are essential for enabling the basic functionalities of the site. ... 

Always Active

Necessary cookies are required to enable the basic features of this site, such as providing secure log-in or adjusting your consent preferences. These cookies do not store any personally identifiable data.

No cookies to display.

Functional cookies help perform certain functionalities like sharing the content of the website on social media platforms, collecting feedback, and other third-party features.

No cookies to display.

Analytical cookies are used to understand how visitors interact with the website. These cookies help provide information on metrics such as the number of visitors, bounce rate, traffic source, etc.

No cookies to display.

Performance cookies are used to understand and analyze the key performance indexes of the website which helps in delivering a better user experience for the visitors.

No cookies to display.

Advertisement cookies are used to provide visitors with customized advertisements based on the pages you visited previously and to analyze the effectiveness of the ad campaigns.

No cookies to display.

Sunday, April 6th, 2025

Paragon REIT Privatization Offer: S$0.98/Unit Cash Exit Ahead of Major AEI









In-Depth Financial Analysis of Paragon REIT and Peer Companies

In-Depth Financial Analysis of Paragon REIT and Peer Companies

Broker: CGS International

Date of Report: February 11, 2025

Overview of Paragon REIT

Paragon REIT (PGNREIT) is under the spotlight with a proposed privatisation offer from Cuscaden Peak Investments Pte Ltd at S\$0.98 per unit. The offer represents a premium of 10.9% and 12.8% over the one-month and 12-month volume-weighted average prices, respectively. This proposal includes a trust scheme of arrangement and excludes adjustments for the 2H24 cash distributions of 2.33 Scts/unit declared during FY24 results. The decision points toward an indicative scheme meeting and EGM scheduled for April 2025. The offer requires approval from more than 50% of unitholders representing 75% or more in value of the units present and voting.

PGNREIT’s portfolio is heavily concentrated on Paragon Mall, which accounts for 72% of the portfolio value. The privatisation aims to facilitate a significant asset enhancement initiative (AEI) for Paragon Mall, with a potential investment of S\$300m-S\$600m over the next three to four years. This AEI will include upgrades to the façade, interior redesigns, space reconfigurations, and mechanical and electrical improvements. However, during the AEI period, PGNREIT’s net property income (NPI) could decline by 10-40%, and the adjusted DPU could drop by 21.4-64% due to volatility.

Despite the potential challenges, the privatisation offer provides unitholders with an opportunity to monetise their investments at a premium. The report maintains a Hold rating for Paragon REIT with a target price of S\$0.98, reflecting limited upside potential.

Performance Highlights of Paragon REIT

PGNREIT reported a 5.3% increase in gross revenue and a 4.5% rise in NPI during 2H24, driven by positive rental reversions of +18.1% for FY24. The portfolio occupancy stood at 97.5% by the end of FY24, with Singapore assets showing strong rental reversions of +21.6%, led by Paragon Mall. A special distribution of 1.85 Scts was included in the 2H24 DPU of 4.18 Scts. Excluding this, the DPU would have been 2.33 Scts.

Peer Comparisons: Retail REITs

CapitaLand Integrated Commercial Trust (CICT)

CICT is recommended with an “Add” rating at a target price of S\$2.45. The REIT boasts a dividend yield of 5.5%-5.9% across FY24F-FY26F, supported by its strong market cap of \$10,726m. Its stable asset leverage of 38.5% highlights its robust financial standing.

Frasers Centrepoint Trust (FCT)

FCT also receives an “Add” recommendation with a target price of S\$2.68. Its dividend yield is expected to range between 5.7% and 5.9%, backed by a market cap of \$2,820m. The REIT’s resilience in the retail space is a key strength.

Lendlease Global Commercial REIT (LREIT)

LREIT has an “Add” rating with a target price of S\$0.69 and offers a higher dividend yield of 7.5%-7.7%. Its market cap of \$921m and asset leverage of 40.8% make it an attractive choice for income-focused investors.

Mapletree Pan Asia Commercial Trust (MPACT)

MPACT is recommended with an “Add” rating and a target price of S\$1.53. The REIT has a dividend yield of 6.8%-7.0% and a market cap of \$4,629m, showcasing its strength in the commercial real estate sector.

Starhill Global REIT (SGREIT)

SGREIT also receives an “Add” recommendation with a target price of S\$0.60. Its dividend yield is estimated at 7.4%-7.5%, supported by a market cap of \$821m. Its focus on retail properties positions it well in the current market environment.

Hospitality REITs

CapitaLand Ascott Trust (CLAS)

CLAS is rated as “Add” with a target price of S\$1.18. Its dividend yield is projected between 7.0%-7.8%, complemented by a market cap of \$2,453m. CLAS’s focus on hospitality assets ensures steady income generation.

CDL Hospitality Trust (CDREIT)

CDREIT is recommended with an “Add” rating and a target price of S\$1.07. Its dividend yield ranges from 6.5%-7.7%. With a market cap of \$762m, the trust shows resilience in the hospitality sector.

Far East Hospitality Trust (FEHT)

FEHT receives an “Add” recommendation with a target price of S\$0.78. The REIT offers a consistent dividend yield of 7.0%, supported by a market cap of \$901m. Its focus on Singapore-based assets ensures stability.

Industrial REITs

AIMS AMP Capital Industrial REIT (AAREIT)

AAREIT is unrated but displays a strong dividend yield of 7.3%-7.5%. Its market cap of \$754m and asset leverage of 33.7% reflect its robust financials.

CapitaLand Ascendas REIT (CLAR)

CLAR is highly recommended with an “Add” rating and a target price of S\$3.10. It offers a dividend yield of 5.8%-6.0%, supported by a market cap of \$8,579m. Its diversified industrial portfolio is a significant strength.

Frasers Logistics & Commercial Trust (FLT)

FLT is rated as “Add” with a target price of S\$1.35. The REIT offers a dividend yield of 7.6%-7.9% and has a market cap of \$2,431m. Its focus on logistics assets positions it well for growth.

Final Thoughts

The report provides a comprehensive analysis of Paragon REIT and its peers across various sectors, offering valuable insights for investors. With a focus on privatisation and asset enhancement initiatives, Paragon REIT stands out as a key player in the luxury retail landlord market. Peer comparisons across retail, hospitality, and industrial REITs highlight diverse investment opportunities tailored to different risk appetites and income preferences.


Yangzijiang Shipbuilding Stock Analysis: Bullish Short-Term Outlook with 5% Price Rally

Yangzijiang Shipbuilding SGD: Comprehensive Stock Analysis and Recommendations Yangzijiang Shipbuilding SGD: Comprehensive Stock Analysis and Recommendations Broker: Lim & Tan Securities Date of Report: February 3, 2025 Overview of Yangzijiang Shipbuilding SGD The report...

Jiumaojiu International Holdings (9922 HK): Resilient Recovery and Optimistic Outlook for 2H24

Date of Report October 22, 2024 Broker UOB Kay Hian Company Overview Jiumaojiu International Holdings is a leader in China’s north-western cuisine and specializes in Chinese sauerkraut fish. The company operates several catering brands,...

Hume Cement Q1 Earnings Below Expectations: Mega Project Delays Impact Outlook

Comprehensive Analysis of Hume Cement Industries Bhd – November 2024 Report Comprehensive Analysis of Hume Cement Industries Bhd – November 2024 Report Broker: UOB Kay Hian Date: Friday, 15 November 2024 Overview This report...