Picture of Empiric Student Property logo

ESP Empiric Student Property News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsConservativeMid CapNeutral

REG - Empiric Student Prop - Interim Results for Six Months Ended 30 June 2024

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20240815:nRSO5048Aa&default-theme=true

RNS Number : 5048A  Empiric Student Property PLC  15 August 2024

 

Empiric Student Property plc

("Empiric" or the "Company" or, together with its subsidiaries, the "Group")

 

INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2024

 

Continued confidence in outlook as strategic priority shifts to growth

 

Empiric Student Property plc (ticker: ESP), the owner and operator of premium,
studio-led student accommodation across the UK, is pleased to report its
interim results for the six months ended 30 June 2024.

Duncan Garrood, Chief Executive Officer of Empiric Student Property plc, said:

"It has been an active first half of the year with good progress made across
the board, including the growth of our portfolio through acquisitions, the
submission of planning applications and our successful refurbishments
programme. We continue to experience strong demand for our high-quality,
well-located accommodation, with the booking cycle for the forthcoming 2024/25
academic year providing confidence in the delivery of strong occupancy and
rental growth that surpasses inflation.

Operationally, the business continues to perform very well with our net
promoter score and customer satisfaction rate advancing year-on-year,
underpinning improved re-booker rates, which are on track to be our best
ever."

 

Financial highlights

 

                                              30 June      30 June  Change

2023
2024
 Income statement
 Revenue (£m)                                 41.3         42.4     +2.7%
 Like-for-like rental growth (%)              5.2          10.5     +5.3% pts
 EPRA earnings (£m)                           14.1         13.6     -3.5%
 EPRA earnings per share (p)                  2.3          2.3
 Company adjusted earnings (£m)               14.1         14.5     +2.8%
 Company adjusted earnings per share (p)      2.3          2.4
 Gross margin (%)                             71.7         72.2     +0.5% pts
 Dividends paid/declared per share (p)        1.625        1.75     +7.7%

                                              31 December  30 June

2023
2024

                                                                    Change
 Balance sheet
 EPRA NTA per share (p)                       120.7        122.8    +1.7%
 Portfolio valuation (£m)                     1,097.9      1,134.9  +1.3%(1)
 Cash and undrawn committed facilities (£m)   82.5         44.7     -45.8%
 EPRA loan-to-value (%)                       30.6         33.8     +3.2% pts

(1) Calculated on a like-for-like basis. Increasing to 3.8% when adjusting for
the removal of Multiple Dwellings Relief.

 
Strong performance delivers 10.5% like-for-like rental growth
 •    Revenue increased 2.7% to £42.4m (30 June 2023: £41.3m), up 10.5% on a
      like-for-like basis
 •    Gross Margin improved by 0.5% points to 72.2% at 30 June 2023 (30 June 2023:
      71.7%); expected to moderate in line with guidance of 70% across the full
      year, with finance and administrative costs also in line with guidance
 •    EPRA earnings 2.3p per share (30 June 2023: 2.3p per share), 2.8% ahead on a
      company adjusted basis in spite of inflationary cost pressures
 •    Portfolio valuation increased to £1,134.9m reflecting a 1.3% net
      like-for-like increase, inclusive of the removal of  Multiple Dwellings
      Relief
 •    Net initial yield of 5.4% (31 December 2023: 5.5%)
 •    EPRA NTA per share increased 1.7% to 122.8p (31 December 2023: 120.7p)
 •    First half dividends paid and payable of 1.75p, 7.7% ahead of the first half
      of 2023 and in line with target
 •    Total accounting return of 3.2% (30 June 2023: 3.1%)

 

On track for best ever re-booker campaign, with continued strong demand for academic year 2024/25
 •    Revenue occupancy for academic year 2024/25 currently at 92% with continued
      expectation of exceeding 97%
 •    Like-for-like growth in average weekly rents to exceed 6% for academic year
      2024/25
 •    Re-booker rate set to exceed the 22% achieved in the prior year

 

Growing and actively managing the property portfolio
 •    Two acquisitions completed in key top-tier cities, growing existing clusters
      in Bristol and Glasgow and presenting opportunity to drive total return
 •    Full refurbishment of Brunswick Apartments, Southampton, to deliver 173 newly
      refurbished rooms and amenity on track for September reopening, with strong
      rental growth secured
 •    Planning application submitted to facilitate a 200+ bed extension of Victoria
      Point, Manchester
 •    Continued consolidation of operational presence with the disposal of a further
      five non-core properties achieving two further city exits, one post period
      end. Disposals to date remain ahead of book values in aggregate

 

Robust balance sheet
 •    EPRA loan-to-value at 33.8%, ahead of long-term target of 35%
 •    Refinancing of 2024 & 2025 variable debt maturities completed with
      material refinancing risk removed until 2028
 •    Weighted average cost of debt at 4.6%, in line with guidance (31 December
      2023: 4.3%), 95% with interest rate protection
 •    Cash and undrawn committed facilities of £44.7m

 

Hello Student operating platform delivers market leading service
 •    Continued improvement in Global Student Living Index Net Promoter Score from
      32 to 37, which compares favourably against PBSA average of 14 and University
      Halls average of 6
 •    Highest ever customer satisfaction score of 87% versus PBSA average of 79%

 

Business and market outlook remains positive for second half of 2024
 •    Revenue occupancy for academic year 2024/25 underpins confidence that our
      portfolio will again be effectively full for a third consecutive year
 •    Targeting a minimum dividend for the year to 31 December 2024 of 3.5 pence per
      share
 •    Increased investment market activity with continued strength in underlying
      fundamentals presenting compelling opportunities for growth

 

 
Results presentation at 09.00 (BST) today

To access the live webcast, please register in advance here:

https://stream.brrmedia.co.uk/broadcast/66867e127e85fac36a5f4acc
(https://stream.brrmedia.co.uk/broadcast/66867e127e85fac36a5f4acc)

For further information on the Company, please contact:
 Empiric Student Property plc                                 (via FTI Consulting below)
 Duncan Garrood (Chief Executive Officer)
 Donald Grant (Chief Financial & Sustainability Officer)

 Jefferies International Limited                              020 7029 8000
 Tom Yeadon
 Andrew Morris

 Peel Hunt LLP                                                020 7418 8900
 Capel Irwin

 Henry Nicholls

 FTI Consulting                                               020 3727 1000

 Dido Laurimore                                               empiric@fticonsulting.com (mailto:empiric@fticonsulting.com)

 Eve Kirmatzis

 

The Company's LEI is 213800FPF38IBPRFPU87.

Further information on Empiric can be found on the Company's website at
www.empiric.co.uk (http://www.empiric.co.uk/) .

Notes:

Empiric Student Property plc is a leading provider and operator of modern,
predominantly direct-let, premium student accommodation serving key UK
universities. Investing in both operating and development assets in a multi
building cluster operational model, Empiric is a fully integrated operational
student property business focused on premium studio-led accommodation managed
through its Hello Student operating platform, that is attractive to affluent
growing student segments.

The Company, an internally managed real estate investment trust ("REIT")
incorporated in England and Wales, listed under the Equity Shares segment of
the Official List of the Financial Conduct Authority and was admitted to
trading on the main market for listed securities of the London Stock Exchange
in June 2014. The Company is classified as a commercial company listed under
the UK Listing Rules and as such is not an alternative investment fund ("AIF")
for the purposes of the Alternative Investment Fund Managers Directive
("AIFMD") and is not required to provide investors with a Key information
Document ("KID") in accordance with the Packaged Retail and Insurance-based
Investment Products ("PRIIPs") regulations.

Disclaimer

This release includes statements that are forward looking in nature.
Forward-looking statements involve known and unknown risks, uncertainties and
other factors which may cause the actual results, performance or achievements
of Empiric Student Property plc to be materially different from any future
results, performance or achievements expressed or implied by such
forward-looking statements. Any information contained in this release on the
price at which shares or other securities in Empiric Student Property plc have
been bought or sold in the past, or on the yield on such shares or other
securities, should not be relied upon as a guide to future performance.

 

Operating Review

It has been an active first half of 2024. Student demand for high-quality
accommodation aligned to the UK's best universities has remained strong, with
further rental growth captured for the 2024/25 lettings cycle across our
portfolio. As our operational platform matures, so has the consistency of our
customer service, driving an improving net promoter score and record rate of
customer satisfaction. With the non-core disposal programme now materially
complete, along with our ongoing refurbishment programme, we have been
actively seeking to grow the portfolio. We were pleased to have secured two
great opportunities during this first half of 2024 and have continued to
progress potential joint venture negotiations to accelerate the roll out of
our post graduate product. We have also completed the refinancing of all near
term debt maturities, with no material refinancing now required until 2028.

In July we saw a change in Government in the UK, with the Labour Party's
manifesto indicating a desire to make higher education more accessible to UK
students. There are no immediate intentions to revise the UK tuition fee cap
nor is there expected to be any significant change in migration rules
following the recent report by the Migration Advisory Committee. There is a
desire to support high performing research institutions and a recognition that
current university funding structures are unsustainable and are, therefore,
likely to be reviewed. Further, no rent controls are anticipated and we expect
to see positive changes in the planning process, not just with respect to
capacity, but helpfully also in the speed of processing.

Revenue occupancy for academic year 2024/25 is currently at 92 per cent and we
continue to expect to deliver like-for-like rental growth above six per cent,
in line with guidance. We have been encouraged by another strong re-booker
performance which has already surpassed the 22 per cent achieved in 2023. This
is a great achievement, not only insofar as re-bookers remove the cost of new
customer acquisition and the related expense of room turnaround, but they also
reflect the growing satisfaction level of our customers and our value for
money proposition.

Our programme of capital recycling continues to improve gross margin. With
more capital aligned to those top-tier cities where we have the benefit of
scale and can drive operational performance and improved returns through
clustering. This was reflected in a further 0.5 per cent gross margin
improvement in this first half compared to the first half of 2023.

UK PBSA Market Continues to Demonstrate Strong Fundamentals

Student accommodation continues to be highly sought after by both existing and
new investors, with UK PBSA specifically attracting interest from global
capital interest. Relative to 2023, investment in PBSA has bounced back in the
first half of the year, with CBRE reporting £2.1bn of investment into the
sector in 2024 to date, three times higher than the same period in 2023.
Investment volumes in the first half of 2024 have been boosted by Mapletree's
£1bn buyout of an 8,200-bed portfolio located in the UK and Germany along
with two large UK portfolio deals. Project Aqua, 711 beds in Exeter and
Glasgow, was bought by LGIM for £122m reflecting an initial yield of 5.3 per
cent and Project Jade, a 4,335-bed regional portfolio, was acquired by PGIM
from Unite for £184m, reflecting a 6.25 per cent initial yield. Single assets
transactions include Pavilion Court, a 699-bed asset in Wembley, sold for
£125.0m to Apollo, reflecting 4.65 per cent initial and Capital House in
Southampton purchased by Greystar for £44m, 5.0 per cent initial. The
abolition of Multiple Dwellings Relief ("MDR") came into effect on 1 June 2024
and has resulted in pricing for some assets being impacted by up to 4.0 per
cent by virtue of increased stamp duty charges. This will likely impact
pricing of transactions into the second half of 2024.

The supply of new beds is forecast to increase in 2024, with best estimates
indicating the delivery of circa 12,500 beds on average over the next four
years. In the medium term, new supply remains heavily constrained with
construction cost viability remaining challenging in all but the strongest
markets, impacted by land value, planning, enhanced building safety standards
and higher debt costs. The constrained supply is also being compounded by the
falling number of Houses of Multiple Occupation ("HMOs") with a range of
factors forcing private landlords from the market. Since 2016, the stock of
private rental properties has decreased by almost ten per cent, with the UK's
HMO supply decreasing by 146,000 beds over the past four years.

Demand for UK higher education is normalising post pandemic but remains very
strong. UCAS, which represents around 90 per cent of total applications,
recently published application data to June 2024 in respect of the 2024/25
academic year. Applications for higher tariff institutions, to which we are
primarily aligned, have continued to grow, increasing 0.4 per cent
year-on-year. Lower tariff institutions have experienced a further decline in
applications, dropping 3.7 per cent, further demonstrating a continued flight
to quality.

International applicants have fallen by 1.9 per cent, with the largest
declines seen in applicants from Nigeria and India, a large constituent of
this decline arising from dependant applications. This follows a tightening of
rules for dependant family visas for masters students, a change which has not
impacted us due to the single occupancy nature of the majority of our sites.
Applications from China, the USA, Canada and the UAE continued to report
modest increases. Non-EU international applicants remain 40 per cent higher
than their pre-pandemic level.

Domestically, applications have reduced by 1.6 per cent compared to 2023,
driven by a 4.9 per cent decline in mature student applications. Applications
from 18-year-olds are up 0.6 per cent and are forecast to continue growing
until 2030 due to the increasing size of the qualifying cohort.

The UK remains within the top four most-favoured international destinations
for students originating from the USA, China and India and continues to
perform well on relative affordability when compared with many other
sought-after international destinations for higher education. Demographically,
to date, we have experienced an increase in demand from international students
which does demonstrate the resilience of the UK's international student
market.

These strong trends contributed to sector wide rental growth of eight per cent
for the 2023/24 academic year, with Glasgow experiencing the strongest rental
growth of all the major markets at 19 per cent. For the 2024/25 academic year,
expectations for continued rental growth, in addition to anticipated cuts to
the base rate of interest, have held prime regional yields stable across the
sector during the first half of 2024.

Portfolio overview

A summary of the Group's property portfolio is set out below, segmented in
line with our valuer's view of quality. Almost 95 per cent of the portfolio is
invested in Prime or Super Prime locations.

Since 31 December 2023, the portfolio has grown in value by 1.3 per cent,
like-for-like. This is a result of continued income growth achieved for the
2024/25 academic year. Although underlying yields have remained stable in the
first half, the income growth captured resulted in the portfolio's overall net
initial yield improving by ten basis points to 5.4 per cent.

On 6 March 2024, the UK Government announced the abolition of Multiple
Dwellings Relief. The removal of MDR has increased purchaser cost assumptions
applied to the valuations of our properties located in England and Wales (the
latter by virtue of the Welsh governments on-going consultation). This has
resulted in a £26.5 million reduction in the portfolio valuation. Adjusting
for the impact of this legislative change, the underlying change in the
portfolio's like-for-like valuation was 3.8 per cent increase.

 

 Valuers quality segmentation              Properties      Operational beds      Market value (£m)       Market value (%)
 Super prime regional                      22              2,322                 513.3                   45.2
 Prime regional                            46              4,425                 542.7                   47.8
 London                                    1               79                    19.9                    1.8
                                           69              6,826                 1,075.9                 94.8
 Secondary                                 9               1,025                 59.0                    5.2
 Total                                     78              7,851                 1,134.9                 100.0
                                                                                             Market value           NIY

                                                                                           (£m)                   (%)
 Strategic segmentation
 Operational portfolio                                                                       1,112.0                5.4
 Commercial portfolio                                                                        16.3                   8.0
 Development portfolio                                                                       7.0
 Total                                                                                       1,134.9

 
Portfolio management

During the six months to 30 June 2024, we have completed on the disposal of a
further four non-core properties, collectively generating £12.8 million.
These sales represent 151 non-studio operational beds. In August, post period
end, we exchanged contracts for the disposal of a further 120 bed non-core
property in Stoke, which when taken collectively, has reduced the number of
cities in which we operate by two.

Since March 2021, including the above, the Company has generated a total of
£115.5 million from the disposal of non-core assets, marginally above book
values in aggregate.

In February 2024 we acquired a small development opportunity, College House in
Bristol for £5.6 million. This former office building is located adjacent to
our existing College Green building. A planning application has been submitted
to facilitate a change of use to student accommodation and the delivery of
over 50 new PBSA beds into this strong operational cluster. The property
benefits from three commercial units at street level, one of which was vacant
at acquisition and has subsequently been let to a local bakery.

A planning application was submitted in May 2024 to facilitate an extension
and full refurbishment of our existing operational site at Victoria Point,
Manchester. If successful, the redeveloped scheme would deliver over 200 new
PBSA beds into this acutely undersupplied city.

In June 2024, contracts were exchanged to acquire a 94-bed operational asset
in the west end of Glasgow for £9.7 million. The property, which is in close
proximity to our Willowbank hub site, increases our bed count in this
significantly undersupplied city to 534, and now our second largest city. The
property was acquired almost entirely let for the forthcoming academic year
reflecting an effective net initial yield in excess of 7.5 per cent for
academic year 2024/25. The property can be refurbished to align with our brand
standard which, together with the operational efficiencies of clustering,
unlocks attractive returns through an enhanced rental tone and, across the
city, improved operational margins.

We are in active discussions in respect of high-quality, well-located
opportunities in two further UK cities where we have a strong existing
operational presence. With cost of capital in sharper focus, we expect to
prioritise operational opportunities in top-tier cities where value can be
unlocked through future refurbishment and operational efficiencies.

Refurbishment & development

In 2022, we took the decision to close one of our larger sites, Brunswick
Apartments in Southampton, for the duration of the 2023/24 academic year. The
decision was taken to facilitate a full room and amenity refurbishment
alongside fire safety and decarbonisation works.  This extensive
refurbishment programme has progressed both on-plan and on-budget and the site
will reopen to students in September 2024. The 173-bed scheme has sold
extremely well, and to date has delivered an increase in average weekly rents
of over 50 per cent when compared to the property's pre refurbishment year of
operation. Notwithstanding market rental growth now captured, this performance
has surpassed expectations.

Refurbishments target IRRs of between 9-11 per cent, with properties typically
considered for sale if these returns are not deemed achievable. Our annual
programme of refurbishment targets the delivery of between 250 and 350 beds
annually.

At 30 June 2024, there remained a further ten properties, representing eight
per cent of the portfolio by value, that were allocated for refurbishment in
order to become on-brand. This includes the recently acquired Claremont House
in Glasgow which, although acquired fully operational, is expected to deliver
enhanced returns through refurbishment.

                                  Properties  Cities  Top tier cities  Beds          Market value         NIY
                                                                             (£m)                         (%)
 Refurbishment & Development      10          9       7                760   95.6                         6.1

 
Post-Grad proposition

Our Post-Grad proposition is designed to provide a quieter, more mature living
environment through the provision of well-located studio apartments, which are
typically larger allowing greater use separation and fully self-contained
reducing the need of onsite communal amenity space. Configured for dual
occupancy, these Post-Grad exclusive buildings appeal to the shifting
priorities of the more discerning post graduate customer, who still values the
reassurance of a brand, the ability to make advanced bookings and the
certainty of an all-in, fixed cost package whilst living with like-minded
people who are at a profoundly different stage of life than a typical
undergraduate customer.

The post graduate market comprises over 25 per cent of all UK university
students and has grown at a compound annual growth rate of nine per cent since
academic year 2017/18. For the current 2023/24 academic year, 39 per cent of
our customers were post graduates. In September 2023, we opened our second
Post-Grad exclusive site at Talbot Studio's in Nottingham. This followed the
success of our Post-Grad pilot which opened in Edinburgh in November 2022 and
has been sold out for both subsequent academic years.

Representing 17 per cent of the portfolio by value, below is a summary of
those properties which are currently operating as, or earmarked for conversion
to, Post-Grad exclusive sites.

            Properties  Cities  Top Tier cities  Beds           Market value         NIY
                                                        (£m)                         (%)
 Post-Grad  18          15      13               1,298  189.7                        5.5

 

During 2023, we began to explore opportunities that would accelerate the
rollout of our post graduate product across 15 identified cities demonstrating
strong and growing post graduate fundamentals and operational alignment.

Conversations with selected interested parties commenced in late 2023 with the
objective of establishing the depth of appetite to form a joint venture.
Discussions have continued to progress and we are now at a pivotal point in
single candidate negotiations.

Commercial portfolio

We continue to actively manage the 34 unit directly leased commercial
portfolio which generally sits below our student accommodation.

During the first half, we have completed a ten-year lease at Market Quarter in
Bristol to a fast-growing Asian supermarket operator. A complementary offering
to our students at Market Quarter, this lease eliminates a vacant unit which
had been in place since our acquisition of the property in early 2022. Opening
in early August, the deal also facilitates the development of new gym amenity
space to the rear of the unit and with it, the opportunity to consolidate our
gym offer across the city.

Also in Bristol, a new ten-year lease has been signed for a vacant unit at our
newly acquired College House site.  The tenant, an established bakery in the
South West of England, opened for business in July.

Capital expenditure programme

Our five-year programme of refurbishment, fire safety works and green
initiatives continues. A summary of the position at 30 June 2024 is set out
below.

                                  Refurbishment  Fire safety works  Green initiatives
                                  (£m)           (£m)               (£m)
 Five year plan (2021 - 2025)     36.1           46.0               12.0
 Invested to 31 December 2023     21.4           17.2               1.7
 Invested during H1 2024          8.1            8.5                2.0
 Forecast investment for H2 2024  2.7            5.1                2.5

In addition to the above, ongoing capital life cycling works require around
£4.0 million per annum.

In respect of our programme of external fire safety works, all properties have
been surveyed with the portfolio certification rate now at 70 per cent. The
residual cost of fire safety works is fully reflected within the portfolio's
market value and therefore future investment is expected to be valuation
neutral.

Delivering high-quality, consistent customer service

Our key performance indicator for the delivery of this strategic priority is
Global Student Living's Net Promoter Score ("NPS").

In the first of two surveys to be conducted during 2024, our operating brand,
Hello Student, achieved an NPS score of 37, our highest score achieved to date
(H1 2023: 32). This significantly outperformed the benchmark All Private Halls
score of 14 and University Halls' NPS of six. Of all respondents, 87 per cent
rated their level of satisfaction as either good or very good, comparing
favourably to the All Private Halls average of 79 per cent. Pleasingly, 79 per
cent of our customers responded that their accommodation had a positive impact
on their sense of well-being; up from 71 per cent in the prior year.

The delivery of high-quality service requires a high performing and engaged
team. As a business we monitor employee engagement and retention rates as a
key indicator of performance in this regard. As 2024 marks ten years since the
Company's establishment, the executive team hosted a series of engagement days
around the country. Whilst celebrating this milestone and setting the vision
for the future, it also provided all team members with the opportunity to
engage with the executives on a one-to-one basis.

Hello Student is a proud finalist for Best Customer Service (UK &
Ireland), Best Private Housing, Best Student Wellbeing, Best Customer Service
and Best Booking Experience at this year's Global Student Living awards, which
will be held in October 2024, a record number of finalist nominations for the
Company.

Creating a sustainable business

During the first half of 2024, we have further improved the portfolio's
overall EPC ratings, with 62 per cent of the portfolio now rated EPC B or
better. We have installed over 2,000 smart heating controls and completed the
decarbonisation of one of our larger sites, taking the decarbonised portfolio
to 24.7 per cent by area. We have held the first of two energy awareness weeks
and are collating data to measure the impact of our training on behaviour in
light of greater awareness.

As part of our commitment to achieving Net Zero by 2033, we put our interim
targets for the next two years to a shareholder vote at our Annual General
Meeting in May 2024. Although the resolution was passed and was advisory, the
result was somewhat disappointing, with 25 per cent of responding shareholders
voting against the resolution. In order to better understand the result, and
inform future decision making, we have sought engagement with shareholders.
Although not yet completed, it appears in part that shareholders would prefer
to see a clearer articulation between cost and returns that can be expected
for each of the targets set. We will provide a further update on this in March
2025 alongside our annual results.

 
Financial review
Overview

With the non-core disposal programme now materially complete, the first half
of 2024 saw a greater focus on investment and growth. The Group acquired an
existing operational site at Claremont House in Glasgow and a development
opportunity at College House in Bristol for £16.0 million in aggregate,
inclusive of purchaser costs.

Revenue increased £1.1 million or 2.7 per cent when compared to the first
half of 2023. When adjusted for disposals and rooms held vacant to accommodate
refurbishment works, underlying like-for-like rental growth of 10.5 per cent
was achieved.  Our gross margin was 72 per cent, up 0.5 per cent when
compared to the same period last year, albeit this is expected to moderate
toward 70 per cent in the second half of the year following the annual summer
turnaround period.

Administrative costs increased by £0.6 million to £7.1 million, in line with
guidance at £15.0 million for the year.   This was the result of investment
in people to support the Group's growth agenda and the inflationary
environment experienced in 2023 which is now fully impacting across the
period.

Notwithstanding the abolition of Multiple Dwellings Relief, the portfolio's
valuation increased by £13.7 million relative to 31 December 2023, reflecting
the ongoing demand supply imbalance in the PBSA sector continuing to drive
rental growth.

EPRA earnings were £13.6 million for the period.  A company adjusted
earnings figure has been presented to normalise the impact of accelerated debt
arrangement fees and other refinancing related costs of £0.9 million, which
will not be recurring. Company adjusted earnings were £14.5 million, or 2.4
pence per share, 2.8% ahead of the prior year.  IFRS profit was £24.8
million (H1 2023: £24.6 million).

A £124.9 million seven year refinancing was completed during the first half
of 2024, consolidating four small facilities which were scheduled to mature in
2024 and 2025.  Excluding £0.9 million of additional costs directly related
to the refinancing, net finance costs were in line with the first half of the
prior year, with the increased weighted average cost of debt offset by lower
average debt drawn. The weighted average cost of debt now stands at 4.6 per
cent, an increase of 30 bps from 31 December 2023 and in line with guidance
provided.  EPRA LTV increased to 33.8 per cent following reinvestment
activity and the good progress made on the Groups capex programme.

EPRA net tangible asset value per share increased by 1.7 per cent to 122.8
pence per share.  This was primarily due to a 1.3 per cent like-for-like
increase in the portfolio valuation.

Total dividends paid during the first half of 2024 were 1.8 pence per share.
Combined with the growth in EPRA net tangible assets, this resulted in a total
accounting return of 3.2 per cent for the six months to 30 June 2024.

Income statement
                                                                                 30 June  30 June

2024
2023
                                                                                 £m       £m
 Revenue                                                                         42.4     41.3
 Property expenses                                                               (11.8)   (11.7)
 Gross profit                                                                    30.6     29.6
 Gross margin                                                                    72.2%    72%

 Administrative expenses                                                         (7.1)    (6.5)
 Operating profit                                                                23.4     23.1
 Net finance costs                                                               (9.9)    (9.0)
 EPRA earnings                                                                   13.6     14.1

 Revaluation                                                                     13.7     10.3
 Loss on disposal                                                                (1.9)    (0.6)
 Derivative mark to market (loss)/gain                                           (0.6)    0.8
 IFRS Profit                                                                     24.8     24.6

 Weighted average ordinary shares (m)                                            603.4    603.3
 IFRS EPS (pence)                                                                4.0      4.1
 EPRA EPS (pence)                                                                2.3      2.3

 EPRA earnings                                                                   13.6     14.1
 Add back accelerated arrangement fees and other costs related to refinancing    0.9      -
 Company adjusted earnings                                                       14.5     14.1
 Company adjusted EPS (pence)                                                    2.4      2.3

The evolution of revenue across the period is set out below.

                                                     £m
 Revenue for the six months to 30 June 2023          41.3
 Rental growth (10.5% like-for-like)                 4.4
 Rooms temporarily unavailable due to capital works  (1.3)
 Disposals                                           (2.0)
 Revenue for the six months to 30 June 2024          42.4

 

Gross margin has improved by a further 0.5 percentage points. We expect this
to moderate to around 70 per cent across the full year, marginally above that
achieved in 2023. With our historic fixed price utility contract maturing in
September this year, we face an approximate £2.0 million annualised increase
in utility costs, impacting from the fourth quarter of this financial year.
This will moderate the rate of improvement in gross margin across the next 18
months whilst this material operating cost is rebased, following which we
expect to see gradual improvement in gross margin into 2026 and beyond.

Administrative costs have increased primarily as a result of investment in
people to support the Group's growth agenda and the inflationary environment
experienced in 2023 which is now fully impacting across the period. Full year
overhead costs are expected to remain in line with guidance at circa £15.0
million, which across the two financial years of 2023 and 2024, would
represent an increase in administrative costs of around 12 per cent.

Net finance costs have remained in line with the prior year, when adjusted for
non-recurring refinancing related costs of £0.9 million. The increase in
overall weighted average cost of debt being offset by lower drawn debt and
commitment fees, relative to the first half of 2023.

The Group recorded a £1.9 million loss on disposal of a portfolio of four
small assets for £12.8 million which completed in May 2024.

Balance sheet
                             30 June  30 June

2024
2023
                             £m       £m
 Property (market value)     1,134.9  1,097.9

 Bank borrowings drawn       (402.1)  (360.3)
 Cash on hand                44.7     40.5
 Net debt                    (357.4)  (319.8)

 Other net liabilities       (29.1)   (43.9)
 Net assets                  748.4    734.2

 Diluted number of shares    608.7    608.0

 EPRA NTA per share (pence)  122.8    120.7

 

EPRA NTA increased by 1.7 per cent, primarily due to the revaluation uplift of
£13.7 million, with earnings largely offset by dividends.

 Evolution of net asset value      £m
 31 December 2023                  734.2
 EPRA earnings                     13.6
 Revaluation gains, like-for-like  14.1
 Dividends                         (10.9)
 Loss on disposal                  (1.9)
 Other                             (0.7)
 30 June 2024                      748.4

 

Portfolio valuation

Excluding acquisitions and disposals, on a like-for-like basis, the portfolio
increased in value by 1.3 per cent as set out below.

                                   30 June  31 Dec

2024
2023

                                                     Gain(1)   Change
                                   £m       £m       £m        %
 Like-for-like property portfolio  1,119.0  1,083.7  14.1      1.3
 Acquisitions                      15.9     -        (0.4)     (0.7)
 Disposals                         -        14.2     -         -
 Portfolio valuation               1,134.9  1,097.9  13.7

(1) Net of capital expenditure and head lease amortisation

The overall portfolio increase was driven by rental growth from those cities
with the strongest demand supply imbalance, in particular Bristol, Glasgow and
Edinburgh, with underlying yields largely unchanged.  At 30 June 2024, our
portfolio net initial yield was 5.4 per cent, relative to 5.5 per cent at 31
December 2023.

The valuation at 30 June 2024 incorporates the impact of the abolition of
Multiple Dwellings Relief. This has materially increased purchaser cost
assumptions inherent in our valuations for our English and Welsh properties.

For comparability, the below sets out the like-for-like increase as though the
adjustment to Multiple Dwellings Relief had been in place at 31 December 2023.

                                   30 June  31 Dec

2024
2023

                                                     Gain(1)   Change
                                   £m       £m       £m        %
 Like-for-like property portfolio  1,119.0  1,057.2  40.6      3.8
 Acquisitions                      15.9     -        (0.4)     (0.7)
 Disposals                         -        14.2     -         -
 Portfolio valuation               1,134.9  1,071.4  40.2

 

Debt

In March 2024, we refinanced four small near dated maturing facilities into
one consolidated seven year £124.9 million facility. This refinancing,
together with £20.0 million drawn on a committed undrawn facility to bolster
liquidity during our typically weaker summer period, has increased drawn debt
by £41.8 million.   The weighted average cost of debt increased from 4.3
per cent to 4.6 per cent, in line with guidance.  The weighted term to
maturity has been now been extended from 3.9 years at 31 December 2023 to 5.1
years.  The next material debt maturity is not now due until 2028.

Cashflow
                                                30 June  30 June

2024
2023
                                                £m       £m
 Operating cash flow                            0.9      3.1

 Property acquisitions and capital expenditure  (29.0)   (10.1)
 Property disposals                             12.4     33.9
 Finance income                                 0.3      -
 Net cash flows from investing activities       (16.3)   23.8

 Dividends paid                                 (9.9)    (10.2)
 Net borrowings drawn/(repaid)                  41.8     (23.9)
 Derivative premium paid                        (1.7)    (0.3)
 Finance related costs                          (10.6)   (7.7)
 Financing cash flows                           19.6     (42.1)

 Net cash flow                                  4.2      (15.2)

 

Operating cash flows in the first half of the financial year are typically
weaker than the second half, the result of the non-cyclical nature of our
cashflows which see the majority of our annual cashflows receipted in August
& September.

The capital expenditure programme has progressed well this first half, with
£8.1 million invested in refurbishment, primarily at Brunswick House in
Southampton and Summit House in Cardiff.  £8.5 million was applied toward
fire safety works with 70 per cent of portfolio now EWS1 certified. Including
purchasers costs, £5.9 million was invested for the acquisition of College
House, Bristol acquired in February 2024. The acquisition of Claremont House
in Glasgow, although unconditional at 30 June 2024, only completed in early
July and therefore not reflected in the cashflows presented above.

Disposal activity generated £12.4 million net of costs, through the disposal
of a portfolio of four non-core assets.

Dividends of £9.9 million were paid during the period, with a further £1.0
million in withholding taxes settled post period end.

Net borrowings drawn of £41.8 million followed refinancing related activity
together with investment in the Group's capital expenditure programme and
acquisition of property.

Outlook

We continue to remain confident in the outlook for the business and the wider
purpose built student accommodation sector throughout the remainder of 2024
and beyond. Having sold over 90 per cent of our rooms, confidence exists that
we will secure occupancy rates in excess of 97 per cent for the forthcoming
academic year, with like-for-like rental growth anticipated to exceed initial
guidance of six per cent.

We secured an energy hedge contract almost five years ago which is due to
expire in September 2024. In anticipation, we  have been selectively securing
energy price fixing beyond 2024. Although pricing has stabilised following the
significant volatility experienced in 2022, price inflation captured is
expected to result in an annualised increase in operating expense of £2.0
million.

With refinancing risk removed for the medium term, we have greater certainty
in respect to our cost of debt. With 95 per cent of drawn debt either fixed or
capped, whilst the downside is protected, we can expect to benefit marginally
from any further reduction in interest rates.

Focus remains on our growth strategy, progressing capex plans, the roll out of
our Post-Grad product and selectively acquiring opportunities in key top-tier
cities to grow beds under management.

The Board remains comfortable with earlier guidance in respect to dividend and
continues to expect to pay a minimum dividend of 3.5 pence per share for 2024.
As usual, this will be revisited in the fourth quarter, following the start of
the new 2024/25 academic year.

Going concern

The Board continues to place particular focus on the appropriateness of
adopting the going concern assumption when preparing the Group's consolidated
financial statements.

At 30 June 2024, the Group had £44.7 million in cash. Within the going
concern period to 31 December 2025, the Group no longer has any debt
maturities falling due, with the next material refinancing not until 2028.

In light of the Group's liquidity position, its modest level of gearing and
capital commitments, the Directors have concluded that, in reasonably possible
adverse scenarios, adequate resources and mitigants remain available to
continue to operate for the period to 31 December 2025. The Directors
therefore concluded that it remains appropriate to adopt the going concern
basis of preparation when compiling the interim report and accounts for the
six months ended 30 June 2024.

Attention is drawn to note 1.3 of the condensed consolidated interim financial
statements for further details surrounding the conclusion reached.

Principal risks

Attention is drawn to the principal risks and uncertainties faced by the Group
which are set out in full on pages 32 to 36 of the Annual Report &
Accounts 2023.

An interim review of the risk environment has been completed, and the Board
has concluded that there has been no significant change in the Group's
principal risks or uncertainties.

Dividend

An interim dividend of 0.8725 pence per share has been declared for the
second quarter of 2024, bringing total dividends paid and payable in respect
of the first half of 2024 to 1.75 pence per share. This is in line with our
full year target dividend of 3.5 pence per share announced alongside our
full year results in March 2024.

The dividend will be paid as a Property Income Distribution on 20 September
2024 to shareholders on the register at 6 September 2024.

 

Donald Grant

14 August 2024

 
Statement of Directors' responsibilities

Responsibility Statement of the Directors in Respect of the Interim Report and
Accounts

The Directors confirm that to the best of their knowledge this unaudited
condensed set of financial statements has been prepared in accordance
with UK adopted International Accounting Standard 34 and that the operating
and financial review herein includes a fair review of the information required
by DTR 4.2.7 and DTR 4.2.8 of the Disclosure Guidance and Transparency Rules
of the United Kingdom's Financial Conduct Authority, namely:

 •    an indication of important events that have occurred during the first six
      months of the financial period and their impact on the condensed financial
      statements and a description of the principal risks and uncertainties for the
      remaining six months of the financial period; and
 •    material related-party transactions in the first six months and any material
      changes in the related-party transactions described in the last annual report.

The Directors of Empiric Student Property plc are listed in the Empiric
Student Property plc Annual Report & Accounts for the year ended 31
December 2023. A list of current Directors is also maintained on the Empiric
Student Property plc website: www.empiric.co.uk (http://www.empiric.co.uk)

 

 

By order of the Board

Donald Grant

Director

14 August 2024

 

 

Independent Review Report to Empiric Student Property plc
Conclusion

Based on our review, nothing has come to our attention that causes us to
believe that the condensed set of financial statements in the half-yearly
financial report for the six months ended 30 June 2024 is not prepared, in all
material respects, in accordance with UK adopted International Accounting
Standard 34 and the Disclosure Guidance and Transparency Rules of the United
Kingdom's Financial Conduct Authority.

We have been engaged by the Company to review the condensed set of financial
statements in the half-yearly financial report for the six months ended 30
June 2024 which comprises the condensed consolidated statement of
comprehensive income, the condensed consolidated statement of financial
position, the condensed consolidated statement of changes in equity, the
condensed consolidated statement of cash flows and related notes.

Basis for conclusion

We conducted our review in accordance with Revised International Standard on
Review Engagements (UK) 2410, "Review of Interim Financial Information
Performed by the Independent Auditor of the Entity" ("ISRE (UK) 2410
(Revised)"). A review of interim financial information consists of making
enquiries, primarily of persons responsible for financial and accounting
matters, and applying analytical and other review procedures. A review is
substantially less in scope than an audit conducted in accordance with
International Standards on Auditing (UK) and consequently does not enable us
to obtain assurance that we would become aware of all significant matters that
might be identified in an audit. Accordingly, we do not express an audit
opinion.

As disclosed in note 1.2, the annual financial statements of the Group are
prepared in accordance with UK adopted international accounting standards. The
condensed set of financial statements included in this half-yearly financial
report has been prepared in accordance with UK adopted International
Accounting Standard 34, "Interim Financial Reporting".

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for conclusion section of this report,
nothing has come to our attention to suggest that the Directors have
inappropriately adopted the going concern basis of accounting or that the
Directors have identified material uncertainties relating to going concern
that are not appropriately disclosed.

This conclusion is based on the review procedures performed in accordance with
ISRE (UK) 2410 (Revised), however future events or conditions may cause the
Group to cease to continue as a going concern.

Responsibilities of Directors

The Directors are responsible for preparing the half-yearly financial report
in accordance with the Disclosure Guidance and Transparency Rules of the
United Kingdom's Financial Conduct Authority.

In preparing the half-yearly financial report, the Directors are responsible
for assessing the Company's ability to continue as a going concern,
disclosing, as applicable, matters related to going concern and using the
going concern basis of accounting unless the Directors either intend to
liquidate the Company or to cease operations, or have no realistic alternative
but to do so.

Auditor's responsibilities for the review of the financial information

In reviewing the half-yearly report, we are responsible for expressing to the
Company a conclusion on the condensed set of financial statement in the
half-yearly financial report. Our conclusion, including our Conclusions
Relating to Going Concern, are based on procedures that are less extensive
than audit procedures, as described in the Basis for conclusion paragraph of
this report.

Use of our report

Our report has been prepared in accordance with the terms of our engagement to
assist the Company in meeting the requirements of the Disclosure Guidance and
Transparency Rules of the United Kingdom's Financial Conduct Authority and for
no other purpose.  No person is entitled to rely on this report unless such a
person is a person entitled to rely upon this report by virtue of and for the
purpose of our terms of engagement or has been expressly authorised to do so
by our prior written consent.  Save as above, we do not accept responsibility
for this report to any other person or for any other purpose and we hereby
expressly disclaim any and all such liability.

 

 

BDO LLP

Chartered Accountants
London, UK
14 August 2024

 

BDO LLP is a limited liability partnership registered in England and Wales
(with registered number OC305127).

 

Condensed Consolidated Statement of Comprehensive Income (unaudited)
                                                              Six months to 30 June 2024 (Unaudited)   Six months to 30 June 2023 (Unaudited)   Full year to

31 December 2023 (Audited)

                                                       Notes  £ m                                      £ m                                      £ m
 Continuing operations
 Revenue                                                      42.4                                     41.3                                     80.5
 Property expenses                                            (11.8)                                   (11.7)                                   (25.2)

 Gross profit                                                 30.6                                     29.6                                     55.3

 Administrative expenses                                      (7.1)                                    (6.5)                                    (14.0)
 Change in fair value of investment property           7,8    13.7                                     10.3                                     30.1

 Operating profit                                             37.2                                     33.4                                     71.4

 Finance costs                                         2      (10.2)                                   (9.0)                                    (17.4)
 Finance income                                        2      0.3                                      -                                        0.2
 Derivative fair value movement                               (0.6)                                    0.8                                      (0.2)
 Loss on disposal of investment property                      (1.9)                                    (0.6)                                    (0.6)

 Profit before tax                                            24.8                                     24.6                                     53.4

 Corporation tax                                       3      -                                        -                                        -

 Profit for the period and total comprehensive income         24.8                                     24.6                                     53.4

 Earnings per share expressed as pence per share
 Basic                                                 4      4.1                                      4.1                                      8.8
 Diluted                                               4      4.1                                      4.0                                      8.8

 

 

Condensed Consolidated Statement of Financial Position (unaudited)
                                                  30 June            30 June             31 December 2023 (Audited)

2024 (Unaudited)
2023 (Unaudited)
                                           Notes  £ m                £ m                £ m
 Non-current assets
 Investment property - Operational Assets  7      1,110.9            1,022.7            1,072.7
 Investment property - Development Assets  7      8.2                3.3                3.0
 Property, plant and equipment                    1.0                0.9                0.8
 Intangible assets                                4.3                2.7                3.1
 Right of use asset                               1.1                1.3                1.2
 Derivative fair value                            1.2                1.1                -
                                                  1,126.7            1,032.0            1,080.8
 Current assets
 Trade and other receivables                      4.2                2.6                6.5
 Assets classified as held for sale        8      16.5               38.3               22.4
 Cash and cash equivalents                        44.7               40.6               40.5
 Derivative fair value                            -                  -                  0.1
                                                  65.4               81.5               69.5

 Total assets                                     1,192.1            1,113.5            1,150.3

 Current liabilities
 Trade and other payables                         32.7               21.8               23.4
 Borrowings                                9      -                  13.7               56.5
 Lease liability                                  0.1                0.1                0.1
 Deferred rental income                           12.3               11.8               34.9
                                                  45.1               47.4               114.9
 Non-current liabilities
 Borrowings                                9      397.7              349.4              300.2
 Lease liability                                  0.9                1.1                1.0
                                                  398.6              350.5              301.2

 Total liabilities                                443.7              397.9              416.1
 Net assets                                       748.4              715.6              734.2

 Called-up share capital                          6.0                6.0                6.0
 Share premium                                    0.3                0.3                0.3
 Capital reduction reserve                        413.2              434.7              424.1
 Retained earnings                                328.9              274.6              303.8
 Total equity                                     748.4              715.6              734.2

 NAV per share basic (pence)               5      124.0              118.6              121.7
 NAV per share diluted (pence)             5      122.9              117.5              120.8
 EPRA NTA per share (pence)                5      122.8              117.3              120.7

Condensed Consolidated Statement of Changes in Equity (unaudited)

Six months ended 30 June 2024 (unaudited)

                                            Called up share capital  Share premium  Capital reduction reserve  Retained earnings  Total

equity
                                            £ m                      £ m            £ m                        £ m                £ m

 Balance at 1 January 2024                  6.0                      0.3            424.1                      303.8              734.2
 Profit for the period                      -                        -              -                          24.8               24.8
 Total comprehensive income for the period  -                        -              -                          24.8               24.8
 Share-based payment                        -                        -              -                          0.3                0.3
 Dividends                                  -                        -              (10.9)                     -                  (10.9)
 Amounts recognised directly in equity      -                        -              (10.9)                     0.3                (10.6)
 Balance at 30 June 2024                    6.0                      0.3            413.2                      328.9              748.4

 

Six months ended 30 June 2023 (unaudited)

                                            Called up share capital  Share premium  Capital reduction reserve  Retained earnings  Total

equity
                                            £ m                      £ m            £ m                        £ m                £ m

 Balance at 1 January 2023                  6.0                      0.3            444.7                      249.8              700.8
 Profit for the period                      -                        -              -                          24.6               24.6
 Total comprehensive income for the period  -                        -              -                          24.6               24.6
 Share-based payment                        -                        -              -                          0.4                0.4
 Reserves transfer                          -                        -              0.2                        (0.2)              -
 Dividends                                  -                        -              (10.2)                     -                  (10.2)
 Amounts recognised directly in equity      -                        -              (10.0)                     0.2                (9.8)
 Balance at 30 June 2023                    6.0                      0.3            434.7                      274.6              715.6

 

Full year ended 31 December 2023 (audited)

                                             Called up share capital  Share premium  Capital reduction reserve  Retained earnings  Total

equity
                                             £ m                      £ m            £ m                        £ m                £ m

 Balance at 1 January 2023                   6.0                      0.3            444.7                      249.8              700.8
 Profit for the year                         -                        -              -                          53.4               53.4
 Total comprehensive income for the period   -                        -              -                          53.4               53.4
 Share-based payment                         -                        -              -                          0.7                0.7
 Reserves transfer                           -                        -              0.1                        (0.1)              -
 Dividends                                   -                        -              (20.7)                     -                  (20.7)
 Amounts recognised directly in equity       -                        -              (20.6)                     0.6                (20.0)
 Balance at 31 December 2023                 6.0                      0.3            424.1                      303.8              734.2

 

Condensed Consolidated Statement of Cash Flows (unaudited)
                                                                     Six months to 30 June 2024 (Unaudited)   Six months to              Full year to 31 December 2023 (Audited)

                                                                                                              30 June 2023 (Unaudited)
                                                                    £ m                                       £ m                        £ m
 Cash flows from operating activities
 Profit before income tax                                           24.8                                      24.6                       53.4
 Share-based payments                                               0.4                                       0.4                        0.9
 Depreciation charge                                                0.1                                       0.4                        0.8
 Finance costs                                                      10.2                                      9.0                        17.4
 Finance income                                                     (0.3)                                     -                          (0.2)
 Loss on disposal of investment property                            1.9                                       0.6                        0.6
 Change in fair value of derivative                                 0.6                                       (0.8)                      0.2
 Change in fair value of investment property                        (13.7)                                    (10.3)                     (30.1)
                                                                    24.0                                      23.9                       43.0
 Decrease in trade and other receivables                            1.0                                       3.1                        0.3
 Decrease in trade and other payables                               (1.5)                                     (2.6)                      (2.0)
 (Decrease)/increase in deferred rental income                      (22.6)                                    (21.3)                     2.4
                                                                    (23.1)                                    (20.8)                     0.7
 Net cash flows generated from operations                           0.9                                       3.1                        43.7
 Cash flows from investing activities
 Purchase of tangible fixed assets                                  -                                         (0.1)                      -
 Purchase of intangible assets                                      (1.4)                                     (0.9)                      (1.6)
 Purchase and development of investment property                    (27.6)                                    (9.1)                      (32.4)
 Proceeds on disposal of asset held for sale, net of selling costs  3.3                                       13.6                       13.6
 Proceeds on disposal of investment property, net of selling costs  9.1                                       20.3                       29.0
 Finance income                                                     0.3                                       -                          0.2
 Net cash flows (used in)/generated from investing activities       (16.3)                                    23.8                       8.8
 Cash flows from financing activities
 Dividends paid                                                     (9.9)                                     (10.2)                     (20.2)
 Bank borrowings drawn                                              164.9                                     -                          -
 Repayment of bank borrowings                                       (123.1)                                   (23.9)                     (30.9)
 Loan arrangement fee paid                                          (2.2)                                     -                          (0.1)
 Derivative premium paid                                            (1.7)                                     (0.3)                      (0.3)
 Interest rate cap termination                                      0.1                                       -                          -
 Finance costs                                                      (8.4)                                     (7.6)                      (16.0)
 Lease liability repaid                                             (0.1)                                     (0.1)                      (0.3)
 Net cash generated from/(used in) financing activities             19.6                                      (42.1)                     (67.8)
 Increase/(decrease) in cash and cash equivalents                   4.2                                       (15.2)                     (15.3)
 Cash and cash equivalents at beginning of period                   40.5                                      55.8                       55.8
 Cash and cash equivalents at end of period                         44.7                                      40.6                       40.5

 

Unaudited notes to the Financial Statements

1. Accounting Policies
1.1 Period of Account

The reporting period of the unaudited condensed consolidated interim financial
statements of the Group is the six month period from 1 January 2024 to 30 June
2024.

1.2 Basis of Preparation

This unaudited condensed consolidated interim financial report for the six
month reporting period ended 30 June 2024 ("Interim Report") has been prepared
in accordance with the UK adopted International Accounting Standard 34,
"Interim Financial Reporting" and the Disclosure Guidance and Transparency
Rules sourcebook of the United Kingdom's Financial Conduct Authority.

The Interim Report does not include all of the notes of the type normally
included in an annual financial report. Accordingly, this Report is to be read
in conjunction with the Annual Report for the year ended 31 December 2023,
which has been prepared in accordance with the UK-adopted international
accounting standards.

The comparative financial information for the year ended 31 December 2023 in
this Interim Report does not comprise statutory accounts within the meaning of
section 434 of the Companies Act 2006. Statutory accounts for the year ended
31 December 2023 were approved by the Board of Directors on 13 March 2024 and
delivered to the Registrar of Companies. The report of the auditors on those
accounts was unqualified, did not contain an emphasis of matter paragraph and
did not contain any statement under section 498 of the Companies Act 2006.

These financial statements have been reviewed, not audited.

The Group's financial statements have been prepared on a historical cost
basis, except for investment property and derivative financial instruments
which have been measured at fair value. The Interim Report is presented in
Sterling, which is also the Group's functional currency.

The accounting policies adopted in this Report are consistent with those
applied in the Group's statutory accounts for the year ended 31 December 2023
and are expected to be consistently applied during the year ending 31 December
2024.

1.3 Going concern

At 30 June 2024, the Group's cash was £44.7 million and its capital
commitments were £6.6 million.

Occupancy is a key driver of profitability and cash flows, and at 14 August
2024, based on forward reservations for the upcoming 2024/25 academic year, 92
per cent had been secured which provides sufficient comfort in respect of
forward reservations for the forthcoming academic year.

No facilities fall due for repayment during the going concern period to 31
December 2025. Good relationships are maintained with all lenders and
indications suggest that a favorable lender appetite remains in respect to the
sector.

In March 2024, an interest rate cap was acquired in respect to a £124.9
million refinancing, which capped SONIA at 4.5 per cent.  At the time of
approval of this Interim Report, the Group had £20.0 million, representing
five per cent of drawn debt, without interest rate protection.

As part of the Group's going concern review, certain scenarios are considered
to model the impact on available liquidity. All of the Group's covenants are
currently compliant and we envisage compliance to continue to be achieved in a
reasonably severe downside scenario, or that sufficient mitigants are
available where there is a risk to covenant headroom. The Group's portfolio
could currently withstand a 23 per cent decline in property valuations before
the first breach in a loan-to-value covenant is triggered.

The Group's average interest cover covenant across all facilities is 1.9
times, whereas gross profit is currently three times total finance costs,
providing a good degree of comfort.

Bank borrowings would be renegotiated in advance of any potential covenant
breaches, insofar as factors are within the control of the Group. Facility
agreements typically contain cure provisions providing for prepayment, cash
deposits or security enhancement as may be required to mitigate any potential
breach. The Group currently has access to over £100.0  million in
unencumbered properties that could be used to enhance lender security.
Borrowings remain appropriately spread across a range of lenders and
maturities so as to minimise any potential concentration of risk.

The Directors have reassessed the Group's principal risks and severe but
plausible downside scenarios in assessing the Group's going concern for the
period to 31 December 2025. The Directors have considered, in particular:

 •    a reduction in revenue, both in terms of occupancy and growth rate;
 •    an increase in unhedged utility costs assumptions by 1.5 times current market
      expectations;
 •    an immediate valuation shock of minus 15 per cent in property valuations.

In addition, the Directors considered potential mitigants to the downside
scenario which include, but are not limited to, further asset disposals and
temporary reduction in dividends.  Further consideration was given toward a
£20.0 million facility falling due in February 2026, immediately after the
going concern period and lender appetite to take action to refinance suitably
ahead of the facility's scheduled maturity date and pledging as security, the
Group's unencumbered asset pool.

Having made enquiries, the Directors have a reasonable expectation that the
Group has adequate resources to continue in operational existence for the
period to 31 December 2025. In addition, having reassessed the principal
risks, the Directors considered it appropriate to adopt the going concern
basis of accounting in preparing these 2024 interim results.

1.4 Significant Accounting Judgements, Estimates and Assumptions

The preparation of the Group's interim financial statements requires
management to make judgements, estimates and assumptions that affect the
reported amounts of revenues, expenses, assets and liabilities, and the
disclosure of contingent liabilities, at the reporting date. However,
uncertainty about these assumptions and estimates could result in outcomes
that require a material adjustment to the carrying amount of the asset or
liability affected in future periods.

Estimates

In the process of applying the Group's accounting policies, management has
made the following estimates, which have the most significant effect on the
amounts recognised in the Interim Report:

Fair valuation of investment property and assets classified as held for sale

The market value of investment property is determined, by an independent real
estate valuation expert, to be the estimated amount for which a property
should exchange on the date of the valuation in an arm's length transaction.
Properties have been valued on an individual basis. The valuation experts use
recognised valuation techniques and the principles of IFRS 13.

The valuations have been prepared in accordance with the RICS Valuation -
Global Standards (incorporating the International Valuation Standards) and the
UK national supplement (the "Red Book"). Factors reflected include current
market conditions, net underlying operational income, periodic rentals, lease
lengths and location as well as estimated costs to be incurred as part of the
Group's EWS programme. The significant methods and assumptions used by valuers
in estimating the fair value of investment property are set out in Note 7.

For properties under development, the fair value is calculated by estimating
the fair value of the completed property using the income capitalisation
technique less estimated costs to completion and an appropriate developer's
margin.

Judgements

In the process of applying the Group's accounting policies, management has
made the following judgements, which have the most significant effect on the
amounts recognised in the Interim Report:

Operating lease contracts - the Group as lessor

The Group has investment properties which have various categories of leases in
place with tenants. The judgements by lease type are detailed below:

Student leases: As these leases all have a term of less than one year, the
Group retains all the significant risks and rewards of ownership of these
properties and so accounts for the leases as operating leases.

Commercial leases: The Group has determined, based on an evaluation of the
terms and conditions of the arrangements, particularly the lease terms,
insurance requirements and minimum lease payments, that it retains all the
significant risks and rewards of ownership of these properties and so accounts
for the leases as operating leases.

1.5 Segmental Information

The Directors are of the opinion that the Group is engaged in a single segment
business, being the investment in student and associated commercial lettings,
within the United Kingdom.

2. Finance Costs
                                          Six months to  Six months to  Full year to 31 December 2023 (audited)

30 June 2024
30 June 2023

(unaudited)
(unaudited)
                                          £ m            £ m            £ m
 Finance costs
 Interest expense on bank borrowings      8.9            8.5            16.2
 Amortisation of loan transaction costs:
 Ongoing                                  0.4            0.5            1.2
 Accelerated charges on refinancing       0.9            -              -
                                          10.2           9.0            17.4

 Finance income
 Interest received on bank deposits       0.3            -              0.2
 Net finance costs                        9.9            9.0            17.2

 
3. Corporation Tax

Taxation on the profit or loss for the period not exempt under UK REIT
regulations comprises current and deferred tax. Taxation is recognised within
the Group Consolidated Statement of Comprehensive Income except to the extent
that it relates to items recognised as direct movement in equity, in which
case it is also recognised as a direct movement in equity.

Current tax represents tax payable on any non-REIT taxable income for the
period, using tax rates enacted or substantively enacted at the balance sheet
date, and any adjustment to tax payable in respect of previous years.

4. Earnings Per Share

The number of ordinary shares is based on the time-weighted average number of
shares throughout the period.

Basic earnings per share is calculated by dividing the earnings attributable
to ordinary shareholders by the weighted average number of ordinary shares
outstanding during the period.

Diluted earnings per share is calculated using the weighted average number of
shares adjusted to assume the conversion of all dilutive potential ordinary
shares.

EPRA EPS, reported on the basis recommended for real estate companies by EPRA,
is a key measure of the Group's operating results.

The calculation of each of the measures is set out below:

 Six months to 30 June 2024 (unaudited)     Calculation of basic EPS  Calculation of diluted EPS  Calculation of EPRA basic EPS  Calculation of EPRA diluted EPS
                                            £ m                       £ m                         £ m                            £ m
 Earnings                                    24.8                      24.8                        24.8                           24.8
 Changes in fair value of investment        -                         -                           (13.7)                         (13.7)

property (Note 7)
 Derivative fair value movement             -                         -                           0.6                            0.6
 Loss on disposal of investment property    -                         -                           1.9                            1.9
 Earnings/adjusted earnings                  24.8                      24.8                        13.6                           13.6
 Weighted average number of shares (m)      603.4                     603.4                       603.4                          603.4
 Adjustment for employee share options (m)  -                         5.3                         -                              5.3
 Total number of shares (m)                 603.4                     608.7                       603.4                          608.7
 Per-share amount (pence)                    4.1                       4.1                         2.3                            2.2

 

 Six months to 30 June 2023 (unaudited)                 Calculation of basic EPS  Calculation of diluted EPS  Calculation of EPRA basic EPS  Calculation of EPRA diluted EPS
                                                        £ m                       £ m                         £ m                            £ m
 Earnings                                               24.6                      24.6                        24.6                           24.6
 Changes in fair value of investment                    -                         -                           (10.3)                         (10.3)

property (Note 7)
 Derivative fair value movement                         -                         -                           (0.8)                          (0.8)
 Loss on disposal of investment property                -                         -                           0.6                            0.6
 Earnings/adjusted earnings                             24.6                      24.6                        14.1                           14.1
 Weighted average number of shares (m)                  603.3                     603.3                       603.3                          603.3
 Adjustment for employee share options (m)              -                         5.6                         -                              5.6
 Total number of shares (m)                             603.3                     608.9                       603.3                          608.9
 Per-share amount (pence)                               4.1                       4.0                         2.3                            2.3

                                                        Calculation of basic EPS  Calculation of diluted EPS  Calculation of EPRA basic EPS  Calculation of EPRA diluted EPS
 Full year to 31 December 2023 (audited)                £ m                       £ m                         £ m                            £ m
 Earnings                                               53.4                      53.4                        53.4                           53.4
 Changes in fair value of investment property (Note 7)  -                         -                           (30.1)                         (30.1)
 Loss on disposal of investment property                                                                      0.6                            0.6
 Derivative fair value movement                         -                         -                           0.2                            0.2
 Earnings/adjusted earnings                             53.4                      53.4                        24.1                           24.1
 Weighted average number of shares (m)                  603.4                     603.4                       603.4                          603.4
 Adjustment for employee share options (m)              -                         4.6                         -                              4.6
 Total number of shares (m)                             603.4                     608.0                       603.4                          608.0
 Per-share amount (pence)                               8.8                       8.8                         4.0                            4.0

 
5. NAV Per Share

The principles of the three measures per EPRA are below:

EPRA Net Reinstatement Value: Assumes that entities never sell assets and aims
to represent the value required to rebuild the entity.

EPRA Net Tangible Assets: Assumes that entities buy and sell assets, thereby
crystallising certain levels of unavoidable deferred tax.  As the Group is a
REIT, no adjustment is made for deferred tax.

EPRA Net Disposal Value: Represents the shareholders' value under a disposal
scenario, where deferred tax, financial instruments and certain other
adjustments are calculated to the full extent of their liability, net of any
resulting tax. As the Group is a REIT, no adjustment is made for deferred tax.

The Group considers EPRA Net Tangible Assets to be the most relevant measure
and we consider this to be our primary NAV measure.

A reconciliation of the three EPRA NAV metrics from IFRS NAV is shown in the
table below.

                                                 NAV    EPRA NAV measures
 Six months to 30 June 2024 (unaudited)          IFRS   EPRA NRV        EPRA NTA        EPRA NDV
                                                 £ m    £ m             £ m             £ m
 Net assets per Statement of Financial Position  748.4  748.4           748.4           748.4
 Adjustments
 Fair value of fixed rate debt                   -      -               -               10.6
 Derivative fair value                           -      (1.2)           (1.2)           -
 Purchaser's costs(1)                            -      67.0            -               -
 Net assets used in per share calculation        748.4  814.2           747.2           759.0

 Number of shares in issue
 Issued share capital (m)                        603.4  603.4           603.4           603.4
 Issued share capital plus employee options (m)  608.7  608.7           608.7           608.7

 Net asset value per share (pence)
 Basic Net Asset Value per share (pence)         124.0
 Diluted Net Asset Value per share (pence)       122.9  133.8           122.8           124.7

 

                                                 NAV    EPRA NAV measures
 Six months to 30 June 2023 (unaudited)          IFRS   EPRA NRV        EPRA NTA        EPRA NDV
                                                 £ m    £ m             £ m             £ m
 Net assets per Statement of Financial Position  715.6  715.6           715.6           715.6
 Adjustments
 Fair value of fixed rate debt                   -      -               -               17.4
 Derivative fair value                           -      -               (1.1)           -
 Purchaser's costs(1)                            -      35.7            -               -
 Net assets used in per share calculation        715.6  751.3           714.5           733.0

 Number of shares in issue
 Issued share capital (m)                        603.3  603.3           603.3           603.3
 Issued share capital plus employee options (m)  608.9  608.9           608.9           608.9

 Net asset value per share (pence)
 Basic Net Asset Value per share (pence)         118.6
 Diluted Net Asset Value per share (pence)       117.5  123.4           117.3           120.4

 

                                                 NAV    EPRA NAV measures
 Year ended 31 December 2023 (audited)           IFRS   EPRA NRV        EPRA NTA        EPRA NDV
                                                 £ m    £ m             £ m             £ m
 Net assets per Statement of Financial Position  734.2  734.2           734.2           734.2
 Adjustments
 Fair value of fixed rate debt                   -      -               -               10.5
 Derivative fair value                           -      (0.1)           (0.1)           -
 Purchaser's costs(1)                            -      37.1            -               -
 Net assets used in per share calculation        734.2  771.2           734.1           744.7

 Number of shares in issue
 Issued share capital (m)                        603.4  603.4           603.4           603.4
 Issued share capital plus employee options (m)  608.0  608.0           608.0           608.0

 Net asset value per share                       £      £               £               £
 Basic Net Asset Value per share (pence)         121.7
 Diluted Net Asset Value per share (pence)       120.8  126.8           120.7           122.5

(1) EPRA NTA and EPRA NDV reflect IFRS values which are net of purchaser's
costs. Any purchaser's costs deducted from the market value are added back
when calculating EPRA NRV.

 

6. Dividends Paid
                                                                                Six months to 30 June 2024 (unaudited)     Six months to 30 June 2023 (unaudited)    Full year to 31 December 2023 (audited)
                                                                                £ m                                        £ m                                       £ m
 Interim dividend of 0.875 pence per ordinary share in respect of the quarter                                                                                        5.3
 ended 31 December 2022
 Interim dividend of 0.8125 pence per ordinary share in respect of the quarter                                                                                       4.9
 ended 31 March 2023
 Interim dividend of 0.8125 pence per ordinary share in respect of the quarter                                                                                       4.9
 ended 30 June 2023
 Interim dividend of 0.9375 pence per ordinary share in respect of the quarter                                                                                       5.6
 ended 30 September 2023
 Interim dividend of 0.875 pence per ordinary share in respect of the quarter                                              5.3
 ended 31 December 2022
 Interim dividend of 0.8125 pence per ordinary share in respect of the quarter                                             4.9
 ended 31 March 2023
 Interim dividend of 0.9375 pence per ordinary share in respect of the quarter  5.6
 ended 31 December 2023
 Interim dividend of 0.875 pence per ordinary share in respect of the quarter   5.3
 ended 31 March 2024
                                                                                10.9                                       10.2                                      20.7

 
7. Investment Property
                                         Investment properties freehold  Investment properties long leasehold  Total operational assets  Properties under development  Total Investment property
                                         £ m                             £ m                                   £ m                       £ m                           £ m
 As at 1 January 2024                    940.0                           132.7                                 1,072.7                   3.0                           1,075.7
 Capital expenditure                     18.0                            3.1                                   21.1                      0.3                           21.4
 Property acquisitions                   10.5                            -                                     10.5                      5.9                           16.4
 Sale of investment property             (10.4)                          -                                     (10.4)                    -                             (10.4)
 Change in fair value during the period  13.0                            4.0                                   17.0                      (1.0)                         16.0
 As at 30 June 2024 (unaudited)          971.1                           139.8                                 1,110.9                   8.2                           1,119.1

 As at 1 January 2023                    920.4                           142.0                                 1,062.4                   3.3                           1,065.7
 Capital expenditure                     8.2                             0.9                                   9.1                       -                             9.1
 Sale of investment property             (2.8)                           (18.0)                                (20.8)                    -                             (20.8)
 Change in fair value during the period  7.7                             2.6                                   10.3                      -                             10.3
 Transfer to held for sale               (38.3)                          -                                     (38.3)                    -                             (38.3)
 As at 30 June 2023 (unaudited)          895.2                           127.5                                 1,022.7                   3.3                           1,026.0

 As at 1 January 2023                    920.4                           142.0                                 1,062.4                   3.3                           1,065.7
 Capital expenditure                     29.7                            2.8                                   32.5                      -                             32.5
 Sale of investment property             (12.0)                          (18.2)                                (30.2)                    -                             (30.2)
 Transfer to held for sale asset         (22.4)                          -                                     (22.4)                    -                             (22.4)
 Change in fair value during the year    24.3                            6.1                                   30.4                      (0.3)                         30.1
 As at 31 December 2023 (audited)        940.0                           132.7                                 1,072.7                   3.0                           1,075.7

 

During the period £21.3 million (30 June 2023: £9.1 million) of additions
related to capital expenditure were recognised in the carrying value of the
operational portfolio.

In accordance with IAS 40, the carrying value of investment property is its
fair value as determined by independent external valuers. This valuation has
been conducted by CBRE Limited, as external valuer, and has been prepared as
at 30 June 2024, in accordance with the Appraisal and Valuation Standards of
the RICS, on the basis of market value. This value has been incorporated into
the financial statements.

The valuation of all property assets uses market evidence and includes
assumptions regarding income expectations and yields that investors would
expect to achieve on those assets over time. Many external economic and market
factors, such as interest rate expectations, bond yields, the availability and
cost of finance and the relative attraction of property against other asset
classes, could lead to a reappraisal of the assumptions used to arrive at
current valuations. In adverse conditions, this reappraisal can lead to a
reduction in property values and a loss in net asset value.

The abolition of Multiple Dwellings Relief ("MDR"), which impacts stamp duty
incurred, came into effect on 1 June 2024 and has impacted the pricing for
some of the Group's assets by up to 4.0 per cent. This has resulted in a
£26.5 million reduction in the overall portfolio valuation.

The table below reconciles between the fair value of the investment property
as per the Consolidated Group Statement of Financial Position and the market
value of the investment property as per the independent valuation performed in
respect of each period end.

                                                       Six months to              Six months to              Full year to 31 December 2023 (audited)

30 June 2024 (unaudited)
30 June 2023 (unaudited)
                                                       £ m                        £ m                        £ m
 Value per independent valuation report                1,134.9                    1,064.0                    1,097.9
 Plus: Head lease                                      0.7                        0.3                        0.2
 Deduct: Assets classified as held for sale            (16.5)                     (38.3)                     (22.4)
 Fair value per Group Statement of Financial Position  1,119.1                    1,026.0                    1,075.7

 

The following descriptions and definitions relate to valuation techniques and
key unobservable inputs made in determining fair values. The valuation
techniques for student properties use a discounted cash flow with the
following inputs:

a)  Unobservable input: Rental values

The rent at which space could be let in the market conditions prevailing at
the date of valuation. The rent ranges per week are as follows:

 30 June 2024                                                   30 June 2023                                                 31 December 2023
 £88-£542 per week (weighted average rent of £229 per week)     £88-493 per week (weighted average rent of £211 per week)    £96-£493 per week (weighted average rent of £219 per week)

 

b)  Unobservable input: Rental growth

The estimated average annual increase in rent based on both market estimations
and contractual arrangements. The assumed rental growth is as follows:

 30 June 2024  30 June 2023  31 December 2023
 4.7%          5.39%         6.2%

 

c)   Unobservable input: Net initial yield

The net initial yield is defined as the initial net income as a percentage of
the market value (or purchase price as appropriate) plus standard costs of
purchase. The ranges in net initial yields are as follows:

 30 June 2024                 30 June 2023                 31 December 2023
 4.6%-8.8%                    4.75%-8.90%                  4.5%-8.9%

(weighted average of 5.4%)
(weighted average of 5.3%)
(weighted average of 5.5%)

 

d)  Unobservable input: Physical condition of the property

CBRE's assumption at 30 June 2024 is that £29.6 million of cost in relation
to fire safety works should be reflected as a deduction within its valuation
(31 December 2023: £33.0 million).

 

e)  Unobservable input: Planning consent

The development site at FISC, Canterbury is pending Phase 2 planning consent.
CBRE have determined the fair value as the sales price for a development in
progress including a profit margin, discount and associated risk factors to
complete the development.

College House in Bristol is a vacant office building with occupied commercial
units on the ground floor. The asset has the benefit of permitted development
conversion to residential. Subject to planning permission, the asset is
intended to be converted to PBSA. Accordingly, the asset has been fair valued
based on the existing scheme.

 

f)   Sensitivities of measurement of significant unobservable inputs

The Group's portfolio valuation is subject to judgement and is inherently
subjective by nature. As a result, the following sensitivity analysis for the
student properties has been prepared by the valuer. For the purposes of the
sensitivity analysis, the Group considers its property portfolio to be one
homogeneous group of properties.

                                                               15% increase in cost of EWS works  -3% change         +3% change         -0.25% change  +0.25% change

in rental income
in rental income
in yield
in yield
                                                               £ m                                £ m                £ m                £ m            £ m
 (Decrease)/increase in the fair value of investment property
 As at 30 June 2024                                            (4.4)                              (45.5)             45.5               55.9           (50.9)
 As at 30 June 2023                                            (5.1)                              (44.3)             44.2               53.9           (49.1)
 As at 31 December 2023                                        (4.9)                              (45.1)             45.0               55.5           (50.5)

 

8. Assets classified as held for sale

Management considers that two properties (December 2023: three properties)
meet the conditions relating to assets held for sale under IFRS 5: Non-current
Assets Held for Sale. The combined fair value in these financial statements is
£16.5 million (December 2023: £22.4 million). With the assets being actively
marketed, management expects the sales to be completed in 2024.

                                                             Investment properties freehold

£ m
 As at 1 January 2024                                        22.4
 Property disposals                                          (3.9)
 Additions: subsequent expenditure                           0.3
 Change in fair value of assets classified as held for sale  (2.3)
 As at 30 June 2024 (unaudited)                              16.5

 

9. Borrowings

The existing facilities are secured by charges over individual investment
properties held by certain asset-holding subsidiaries. These assets have a
fair value of £1,029.5 million at 30 June 2024. In some cases, the lenders
also hold charges over the shares of the subsidiaries and the intermediary
holding companies of those subsidiaries.

A summary of the drawn and undrawn bank borrowings in the period is shown
below:

                                                  Bank borrowings drawn   Bank borrowings  Total

                                                                          undrawn
                                                 £ m                      £ m              £ m
 At 1 January 2024 (audited)                     360.3                    42.0             402.3
 Part cancellation of revolving credit facility  -                        (2.0)            (2.0)
 Facilities repaid and cancelled in the period   (123.1)                  -                (123.1)
 Bank borrowings drawn in the period             40.0                     (40.0)           -
 New facility drawn                              124.9                    -                124.9
 At 30 June 2024 (unaudited)                     402.1                    -                402.1

 At 1 January 2023 (audited)                     391.2                    20.0             411.2
 Part cancellation of revolving credit facility  -                        (22.6)           (22.6)
 Facilities repaid in the period                 (23.9)                   17.6             (6.3)
 Bank borrowings drawn in the period             -                        -                -
 Unsecured facility refinanced                   -                        20.0             20.0
 At 30 June 2023 (unaudited)                     367.3                    35.0             402.3

 At 1 January 2023 (audited)                     391.2                    20.0             411.2
 Bank borrowings repaid                          (30.9)                   24.6             (6.3)
 Part cancellation of revolving credit facility  -                        (22.6)           (22.6)
 Unsecured facility refinanced                   -                        20.0             20.0
 At 31 December 2023 (audited)                   360.3                    42.0             402.3

 

Any associated fees in arranging the bank borrowings unamortised as at the
period end are offset against amounts drawn on the facilities as shown in the
table below:

                                                               30 June 2024 (unaudited)    30 June 2023 (unaudited)    31 December 2023 (audited)
 Current borrowings                                            £ m                         £ m                         £ m
 Balance brought forward                                       57.7                        -                           -
 Bank borrowings becoming current in the period                -                           13.7                        57.7
 Less: Bank borrowings becoming non-current during the period  -                           -                           -
 Less: Bank borrowings repaid during the period                (57.7)                      -                           -
 Bank borrowings: due in less than one year                    -                           13.7                        57.7
 Less: Unamortised costs                                       -                           -                           (1.2)
 Current liabilities: Bank borrowings                          -                           13.7                        56.5

 

                                                           30 June 2024 (unaudited)    30 June 2023 (unaudited)    31 December 2023 (audited)
 Non-current borrowings                                    £ m                         £ m                         £ m
 Balance brought forward                                   302.6                       391.2                       391.2
 Total bank borrowings in the period                       164.9                       -                           -
 Bank borrowings becoming non-current                      -                           -                           -

during the period
 Less: Bank borrowings becoming current during the period  -                           (13.7)                      (57.7)
 Less: Bank borrowings repaid during the period            (65.4)                      (23.9)                      (30.9)
 Bank borrowings: due in more than one year                402.1                       353.6                       302.6
 Less: Unamortised costs                                   (4.4)                       (4.2)                       (2.4)
 Non-current liabilities: bank borrowings                  397.7                       349.4                       300.2

 

                                       30 June 2024 (unaudited)    30 June 2023 (unaudited)    31 December 2023 (audited)
 Maturity of bank borrowings           £ m                         £ m                         £ m
 Repayable in less than one year       -                           13.7                        57.7
 Repayable between one and two years   20.0                        44.0                        45.4
 Repayable between two and five years  206.1                       172.4                       206.1
 Repayable in over five years          176.0                       137.2                       51.1
 Bank borrowings                       402.1                       367.3                       360.3

 

10. Contingent liabilities

There were no contingent liabilities at 30 June 2024 (31 December 2023:
£nil).

 
11. Capital Commitments

As at 30 June 2024, the Group had total capital commitments of £6.6 million
(31 December 2023: £1.7 million) for the future development and enhancement
of investment property.

 
12. Related Party Disclosures
Key Management Personnel

Key management personnel are considered to comprise the Board of Directors.

Share-Based Payments

On 12 April 2024, the Company granted Duncan Garrood, Chief Executive Officer,
nil-cost options over 136,476 ordinary shares, and Donald Grant, Chief
Financial & Sustainability Officer, nil-cost options over 96,532 ordinary
shares in the Company ("ordinary shares") relating to the deferred shares
element of the annual bonus award for the financial year to 31 December 2023.

Also on 12 April 2024, Duncan Garrood was granted nil-cost options over
728,294 ordinary shares, and Donald Grant, Chief Financial &
Sustainability Officer, was granted nil-cost options over 515,135 ordinary
shares pursuant to the Empiric Long Term Incentive Plan for the 2024 financial
year.

 
13. Subsequent Events

On 2 July 2024 the Group completed on the acquisition of a property in
Glasgow, Scotland for total consideration of £9.8 million. As the acquisition
had unconditionally exchange on 28 June 2024 it has been included in
investment property in the Statement of Financial Position as at 30 June 2024.

On 8 August 2024, the Group exchanged contracts for the sale of Caledonia
Mills, Stoke for £1.5 million. Completion will occur in September 2024.

 

Glossary

Basic EPS - The earnings attributed to ordinary shareholders divided by the
weighted average number of ordinary shares outstanding during the period.

Company - Empiric Student Property plc.

EPRA - European Public Real Estate Association.

EPRA EPS - EPRA Earnings divided by the weighted average number of ordinary
shares outstanding during the period.

EPRA Net Disposal Value ("NDV") - Represents the shareholders' value under a
disposal scenario, The value of the company assuming assets are sold, and the
liabilities are settled and not held to maturity.

EPRA Net Reinvestment Value ("NRV") - The value of the assets on a long-term
basis, assets and liabilities are not expected to crystallise under normal
circumstances.

EPRA Net Tangible Assets ("NTA") - Assumes the underlying value of the company
assuming it buys and sells assets.

Gross margin - Gross profit expressed as a percentage of revenue.

Group - Empiric Student Property plc and its subsidiaries.

Hello Student - Our customer-facing brand and operating platform.

IFRS - International Financial Reporting Standards.

Like-for-like rental growth - Compares the growth in rental income for
operational assets throughout both the current and comparative period,
excluding acquisitions, developments and disposals.

Like-for-like valuation - Compares the change in capital values of the Group's
portfolio at the balance sheet dates, compared to the prior balance sheet
date. The calculation excludes acquisitions, developments, disposals and
adjusts for capital expenditure.

Net Asset Value or NAV - Net Asset Value is the net assets in the Statement of
Financial Position.

PBSA - Purpose Built Student Accommodation.

Post-Grad - Post graduate students who have successfully completed an
undergraduate course and are undertaking further studies within higher
education.

Re-booker rate - A KPI and non-IFRS measure - Calculated as the percentage of
students staying with us in the previous year who chose to stay living with us
for another academic year.

REIT - Real estate investment trust.

Revenue Occupancy - A KPI and non-IFRS measure - Calculated as the percentage
of our gross annualised revenue we have achieved for an academic year.

RICS - Royal Institution of Chartered Surveyors.

SONIA - Sterling Over Night Index Average is the effective reference for
overnight indexed swaps for unsecured transactions in the Sterling market. The
SONIA itself is a risk-free rate.

Total Accounting Return - The growth in EPRA NTA over the period plus
dividends paid in the period expressed as a percentage of opening EPRA NTA.

Weighted average cost of debt - The weighted rate of interest applied to all
drawn debt balances at the balance sheet date.

Weighted average debt maturity - The weighted average term remaining until
expiry of our drawn debt facilities at the balance sheet date.

 

 Company Information and Corporate Advisers
 Directors and Advisers
 Directors                                                                                                    Registrar
 Mark Pain (Chairman)
Computershare Investor Services PLC

Duncan Garrood (Chief Executive Officer)
The Pavilions

Donald Grant (Chief Financial & Sustainability Officer)
Bridgwater Road

Alice Avis (Non-Executive Director, Senior Independent Director)
Bristol, BS99 6ZZ

Martin Ratchford (Non-Executive Director)

Clair Preston-Beer (Non-Executive Director)
External Auditor

BDO LLP
 Broker and Joint Financial Adviser
55 Baker Street
 Jefferies International Ltd
London, W1U 7EU

100 Bishopsgate

London, EC2N 4JL
Valuer

CBRE Limited
 Broker and Joint Financial Adviser
Henrietta House

Peel Hunt LLP
Henrietta Place

7(th) Floor
London, W1G 0NB

100 Liverpool Street

London EC2M 2AT
Tax Adviser

KPMG
 Legal Adviser to the Company
15 Canada Square
 Gowling WLG (UK) LLP
London, E14 5GL

4 More London Riverside

London, SE1 2AU
Company Secretary

Communications Adviser
Lisa Hibberd
 FTI Consulting LLP

200 Aldersgate

Aldersgate Street

London, EC1A 4HD

 Company Registration Number: 08886906                                                        Registered Office

Incorporated in the UK (Registered in England)
1st Floor Hop Yard Studios

72 Borough High Street
 Empiric Student Property plc is a public
London, SE1 1XF

company limited by shares

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR EAXPLFAXLEFA

Recent news on Empiric Student Property

See all news