investorscraft@gmail.com

Intrinsic ValueIndustrials REIT Limited (MLI.L)

Previous Close£168.00
Intrinsic Value
Upside potential
Previous Close
£168.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Industrials REIT Limited, operating as Stenprop, is a UK-focused real estate investment trust (REIT) specializing in multi-let industrial (MLI) properties. The company’s core strategy revolves around acquiring, managing, and optimizing a diversified portfolio of smaller industrial units, primarily serving SMEs across the UK. By focusing on MLI assets, Stenprop targets resilient income streams from tenants in logistics, light manufacturing, and distribution sectors, benefiting from the structural demand for last-mile logistics and flexible workspace solutions. The firm aims to establish itself as the leading MLI operator in the UK, leveraging its hands-on asset management approach to enhance occupancy and rental growth. Its niche positioning in the fragmented MLI market provides a competitive edge, as larger REITs often prioritize single-let or big-box industrial assets. Stenprop’s revenue model is driven by rental income, with a focus on maintaining high occupancy rates and optimizing lease structures to ensure sustainable cash flows. The company’s strategic emphasis on UK industrial real estate aligns with broader trends favoring logistics and light industrial spaces, supported by e-commerce growth and supply chain diversification.

Revenue Profitability And Efficiency

For FY 2022, Stenprop reported revenue of £44.2 million, reflecting its income-generating capacity from its MLI portfolio. The company demonstrated strong profitability with net income of £107.5 million, though this figure likely includes revaluation gains typical for REITs. Operating cash flow stood at £24.3 million, indicating solid cash generation, while capital expenditures of £5.9 million suggest moderate reinvestment needs. The business maintains a disciplined approach to cost management, supporting its income-focused strategy.

Earnings Power And Capital Efficiency

Stenprop’s diluted EPS of 37p underscores its earnings capability, driven by rental income and asset appreciation. The company’s capital efficiency is evident in its ability to generate stable cash flows from its MLI portfolio, with operating cash flow covering dividend distributions. Its focus on smaller industrial units allows for higher occupancy and rental resilience, contributing to consistent earnings power despite macroeconomic volatility.

Balance Sheet And Financial Health

Stenprop’s balance sheet shows £20.3 million in cash and equivalents against total debt of £177.9 million, indicating a manageable leverage position. The REIT structure ensures tax-efficient operations, with dividends supported by rental income. The company’s financial health is reinforced by its asset-backed liabilities and conservative debt management, typical of UK REITs with income-focused mandates.

Growth Trends And Dividend Policy

Stenprop’s growth is tied to its MLI portfolio expansion and rental uplifts, supported by UK industrial demand. The company paid a dividend of 7p per share, aligning with its objective of delivering sustainable income. Future growth may hinge on selective acquisitions and organic rental growth, though external factors like interest rates and economic conditions could influence performance.

Valuation And Market Expectations

With a beta of 0.45, Stenprop exhibits lower volatility relative to the broader market, reflecting its defensive income profile. The market likely values the company based on its dividend yield and NAV, with industrial REITs benefiting from favorable sector tailwinds. Investor expectations center on steady income and moderate capital appreciation from its niche MLI focus.

Strategic Advantages And Outlook

Stenprop’s strategic advantage lies in its specialized MLI portfolio and hands-on asset management, positioning it well in a supply-constrained market. The outlook remains positive, supported by structural demand for industrial space, though macroeconomic headwinds could pose short-term challenges. The company’s focus on income sustainability and operational efficiency should underpin long-term resilience.

Sources

Company filings, London Stock Exchange (LSE) disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount