Professional Documents
Culture Documents
Summary
Chinas leading prime office landlord focused exclusively in Beijing and
Shanghai.
Timely completion of four IPs with a total GFA of 644,500 sq.m. in 2014.
Respectable rental income growth in 2014, up 51.7% YoY; rich new IP
pipeline to drive future rental growth in 2015 and beyond.
Stringent control over group overhead costs and property expenses.
Prime office assets support further NAV expansion.
Focus on shareholder value: counter-cyclical investment approach, high
dividend yield and good corporate governance.
SOHO 3Q a highly scalable business that meets the rapidly rising demand
Content
Page #
SOHO China Overview
10
14
Capital Management
31
Green Initiatives
34
Company Outlook
37
SOHO 3Q Introduction
39
56
58
60
64
0.3
9.60
10.00
0.2
DPS RMB/Share
HKD/share
Final DPS
0.25
8.00
6.00
4.00
Interim DPS
2.95
0.11
0.13
0.13
0.13
0.12
0.12
0.12
2012
2013
2014
0.15
0.1
0.05
2.00
0.14
0.20
0.10
0.10
2007
2008
0.12
0.14
0.00
2007
2008
2009
2010
2011
2012
2013
2014
2009
2010
2011
Increase occupancy
rate
Refine tenant mix
Improve property
management services
Control property
expenses
Energy conservation
and air purification
Asset Investment
Counter-cyclical investment
strategy
Capital Management
1.70
1.60
Total GFAsq.m.
1.40
1.20
1.00
0.84
0.80
0.54
0.60
0.40
0.31
0.31
0.28
0.19
0.20
SOHO
China
Shui On
Land*4
Franshion
Properties
Hui Xian
REIT*4
COLI
Kerry
Properties
Note: 1. By Total GFA, excluding the pure retail project Qianmen Avenue.
2. By above-ground total GFA of grade A office space as of 31 Dec 2014.
3. Completed and currently under construction attributable office GFA in Beijing and Shanghai.
4. By Leasable/ Saleable GFA.
0.16
CR Land*
0.15
0.11
Leasing
Leasing
Under Construction
2014
2015
2016
2018
1.8 m sq.m.
18%
28%
47%
100%
53%
82%
72%
Before 2014
2015
2016
2018
193.7
644.5
480.0
170.0
320.0
Build-to-Sell
0
Guanghualu SOHO II
2016
SOHO Leeza
2015
Bund 8-1
2014
Hongkou SOHO
Bund SOHO
2013
Sky SOHO
2012
Build-and-Hold
Galaxy SOHO
2011
2010
Danling SOHO
2009
The Exchange-SOHO
ZhongGuanCun SOHO
Before 2009
Sanlitun SOHO
Qianmen
Chaoyangmen SOHO
Guanghualu SOHO
Chaowai SOHO
SOHO Shangdu
500
SOHO Newtown *
450
400
350
300
250
200
150
100
50
10
14,621
279
14,342
% Change
YoY
-58.3%
+51.7%
-60.4%
3,078
50.5%
8,114
55.5%
-62.1%
-5.0 ppt.
3,125
4,220
-25.9%
Net profit
4,080
7,388
-44.8%
1,778
4,440
-60.0%
0.781
0.25
0.12
0.13
1.492
0.25
0.12
0.13
-47.7%
-
Turnover
Rental income
Property development
Gross profit
Gross profit margin
11
31 Dec 2013
RMB million
Current Assets
17,731
22,012
Non-current Assets
59,088
55,811
52,875
48,728
Total Assets
76,819
77,823
Current Liabilities
11,517
19,251
Non-current Liabilities
24,842
20,086
Total Liabilities
36,359
39,337
Net Assets
40,460
38,486
12,478
10,650
20,262
17,070
7,784
6,420
19.2%
16.7%
6.6x
10.1x
5.7%
6.3%
7.58
7.08
9.60
9.00
Net Debt
12
25%
50%
75%
100%
125%
Evergrande
148%
R&F
111%
Agile
96%
Greentown
77%
Country Garden
67%
Shui On
66%
Shimao
57%
Franshion
45%
Sino Ocean
44%
CR Land
39%
Vanke-A
31%
Kerry
29%
COLI
28%
SOHOSOHO
China
150%
19%
13
14
Project
Name
1
2
3
4
5
6
Qianmen Avenue
SOHO Century Plaza
Wangjing SOHO T3
Guanghualu SOHO II
Sky SOHO
SOHO Fuxing Plaza
Completed
Completed
Completed
Completed
Completed
Completed
Others
City
Interests
%
100%
100%
100%
100%
100%
100%
Beijing
Shanghai
Beijing
Beijing
Shanghai
Shanghai
Beijing/
Shanghai
sq.m.
sq.m.
sq.m.
54,700
54,691
59,000
42,954
42,522
170,000 127,894 123,568
166,000
95,906
64,032
171,500 128,128 102,964
137,000
88,328
57,039
Retail
80,000
62,349
23,888
38,461
Under Development/
November 2016
Shanghai
100%
170,000
111,684
10
Under Development/
November 2018
SOHO Leeza
Beijing
100%
170,000
124,000
11
Under Development/
December 2018
Gubei Project
Shanghai
100%
150,000
105,476
Hotel
sq.m.
54,691
432
4,326
31,874
25,164
31,289
100%
Under Development/
May 2015
Under Development/
August 2015
Office
Bund SOHO
Shanghai
90%
130,000
75,475
51,615
23,860
Hongkou SOHO
Shanghai
100%
96,000
65,069
60,729
4,340
72,643
15,139
23,902
52,875
1,554,200 1,081,954
12
13
Joint-Controlled
Entity/
December 2015
Completed
8-1 Project
Shanghai
Beijing
50%
100%
213,000
145,485
30,714
30,714
1,797,914 1,258,153
15
Valuation
Dec 14
IP Type
Completed
Market approach
CBRE
Valuation
Methodology
Under Construction
Cost approach
Income capitalization
Rates used:
Office: 4.70% 6.00%
Retail: 4.75% - 6.00%
Note: 1. The above capitalization rates adopted in 2014 were similar to those in 2013.
16
Residual method
17
Shanghai
2-5 years
2 months
3 months
Every 3 months
Every month
18
Supported by the strong branding, our tenant base mainly consists of domestic companies.
Beijing Rental Demand Breakdown
10,000
Domestic
Foreign
8,000
9,317
25.0%
30%, 2,795
20.0%
6,245
15.0%
6,000
10.0%
4,000
5.0%
73%, 4,559
70%, 6,522
0.0%
2,000
-5.0%
27%, 1,686
2008
2014
6,000
Foreign
5,229
3,409
20.0%
66%, 1778
3,000
15.0%
88%, 3000
1,000
0
Domestic
Tenants,
+27.8%
25.0%
5,000
2,000
Foreign
Tenants,
-7.8%
-10.0%
4,000
Total
Market,
+6.9%
Domestic
Tenants,
+25.3%
10.0%
34%, 3451
5.0%
12%, 409
2008
2014
0.0%
Source: Savills
19
Total Market ,
+7.4%
Foreign
Tenants,
+2.4%
300
200
100
0
25-Mar-2014
200
75 g/m
35 g/m
25-Apr-2014
25-May-2014
25-Jun-2014
25-Jul-2014
25-Aug-2014
25-Sep-2014
25-Oct-2014
25-Nov-2014
25-Dec-2014
150
100
75 g/m
50
35 g/m
0
16-Aug-2014
15-Sep-2014
15-Oct-2014
14-Nov-2014
20
14-Dec-2014
Retail spaces normally account for 20-25% of the total leasable GFAs of our office buildings.
Functional retail services cater to our office tenants.
In view of a difficult retail market, we are converting certain retail spaces into office spaces
or SOHO 3Q offices.
Actual Pictures of Retail Spaces in SOHO China IPs
21
Wangjing SOHO Tower 3s rental rate grew 26% during its first-round
leasing in 10 months due to high demand.
16.0
14.0
RMB/sq.m./day
12.0
10.0
8.0
6.0
4.0
2.0
0.0
The Exchange SOHO
Initial Rent
22
rental income.
Bund SOHO and Hongkou SOHO to be completed in May and August
of 2015 respectively.
23
Rental
Income
2014
Rental
Income
2013
YoY
Change
Occupancy
Rate
31 Dec 2014
Occupancy
Rate
31 Dec 2013
sq.m.
RMB Million
RMB Million
2010/2012
35,317
108
82
31.7%
76.2%
65.4%
2012
42,954
108
87
24.1%
94.5%
99.0%
Sep 2014
127,894
48
N/A
N/A
68.9%
Sep 2014
88,328
31
N/A
N/A
64.4%
Sky SOHO
Nov 2014
128,128
N/A
N/A
7.3%
N/A
Guanghualu SOHO II
Nov 2014
95,906
N/A
N/A
N/A
6.0%
N/A
63,390
127
110
15.5%
581,917
424
279
51.7%
Project
Name
Completion
Date
Others
Total
Note: 1. Spot/Market rental rates for Wangjing SOHO Tower 3 and SOHO Century Plaza have reached RMB 7.7/ sq.m./day and RMB 9.0/sq.m./day respectively.
2. Others represent unsold units of projects previously developed by the Company.
3. Fully leased as of 27 Feb 2015, including SOHO 3Q.
4. 87% of occupancy rate as of 27 Feb 2015, including SOHO 3Q.
24
N/A
N/A
Qianmen Avenue
Tenant Mix (by GFA)
Services, 5%
Tourism/
Experience,
32%
Others, 8%
Restaurant
/Cafe, 28%
Retail , 27%
Location
Transportation
All-in Cost
Total GFA
Lettable GFA
2018, 14%
2017, 17%
2016, 4%
Occupancy Rate
Design Firm
2019, 40%
76.2%
To Be
Leased,
24%
25
Legal, 7%
Location
Transportation
All-in Cost
Total GFA
59,000 sq.m.
Lettable GFA
42,954 sq.m.
Office
42,522 sq.m.
Retail
432 sq.m.
Occupancy Rate
Design Firm
2016, 35%
To Be
Leased , 6%
After 2020 ,
2%
94.5%
2018, 6%
2017, 51%
AIM Architecture
26
Trade, 1%
Legal/
Consultancy,
1%
Tech/
Internet , 71%
Medicine, 1%
Others, 9%
Finance/
Insurance,
13%
Location
Transportation
Land Cost
Est. Development Cost
Wangjing, Beijing
Total GFA
170,000 sq.m.
Lettable GFA
127,894 sq.m.
Office
123,568 sq.m.
Retail
4,326 sq.m.
2017, 5%
To Be
Leased, 31%
Fully Leased
Sep 2014
Completion Date
Design Firm
2019, 46%
2018, 9%
68.9%
Occupancy Rate
Latest Occupancy Rate
27
2020,
9%
Media/
Marketing ,
6%
Tech/
Internet , 7%
Medicine,
22%
Legal/
Consultancy,
9%
Location
Transportation
Total GFA
To Be
Leased,
36%
137,000 sq.m.
Lettable GFA
88,328 sq.m.
Office
57,039 sq.m.
Retail
31,289 sq.m.
Occupancy Rate
64.3%
86.8%
Completion Date
Land Cost
Retail ,
13%
After
2020, 9%
2020, 9%
2019,
16%
Sep 2014
Design Firm
Note: 1. Occupancy rate as of 31 Dec 2014.
2. Occupancy rate as of 27 Feb 2014, including SOHO 3Q.
GMP
28
2017,
17%
2018,
14%
Consulate Generals
France
Germany
Pakistan
Turkey
29
30
Capital Management
31
Capital Management
Diversified Funding Sources
Offshore
Total Interest-bearing
Debt
Onshore
Syndicated/Bilateral
Loans
High Yield
Bonds
Construction
Loans
Operation
Loans
4 - 5 years
at Libor/Hibor + margin
5-year US$600m
5.75% due Nov 2017
3 - 5 years
at PBOC prime rate
10 - 15 years
at PBOC prime rate
RMB20.3 billion
10-year US$400m
7.125% due Nov 2022
We plan to gradually reduce exposure to USD debt due to uncertainty with the
direction of USD/RMB exchange rate.
30%
28%
42%
54%
58%
18%
43%
High Yield Bonds
Onshore Bank Loans
Fixed Rate
32
Floating Rate
RMB
HKD
USD
9.6
9.3
9.0
8.8
8.7
8.0
8.3
8.2
8.0
7.6
7.0
6.0
5.7
5.0
4.0
3.0
2.0
1.0
Evergrande
Vanke
Greentown
Shimao
Country
Garden
R&F
Shui On
Agile
33
Longfor
SOHO
SOHO
China
China
Green Initiatives
34
from the LEED rating system of the US Green Building Council (USGBC).
Since 2013, indoor air quality in our new buildings has surpassed:
the standard in the PRC at all times and in the US for 90% of the time.
35
90
70.0
58.4
80
RMB million/year
60.0
70
60
50
83.5
40
63.1
30
69.7
74.1
49.0
50.0
52.0
44.2
36.0
40.0
30.0
20.0
51.5
20
10.0
8.0
10
11.4
0.0
0
2014
2015
2016
2017
2018
2014
2019
36
2015
2016
2017
2018
2019
Company Outlook
37
10.00
HK$ Share
8.00
6.00
48%
Discount
42%
Discount
5.55
4.00
2.00
0.00
Share Price
38
SOHO 3Q Introduction
39
40
What is the
SOHO 3Q Concept
41
42
43
( 1,000/person/week)
44
45
46
47
48
49
50
51
52
1980s
1980s
2000s
NA
2010
2015
Serviced
Offices
Serviced
Offices
Incubator
Spaces
Coworking
Spaces
Coworking
Spaces
Coworking
O2O
Currently NA2
1,8453
US$2,370mn 304,7743
US$2.9bn
US$9,515
122
US$191mn
21,375
US$470mn
US$21,988
10
NA
NA
NA
NA5
84
US$42mn6
30,000E6
US$857mn
US$28,566
23
US$150mn
14,500
US$5.0bn
US$344,828
108
US$83mn8
8,0008
Notes:
1. Workspace tenants typically sign leases with rolling three-month break options
2. In the future, possible that SOHO 3Q will partner with VC companies where they would invest in 3Q tenants. SOHO China/3Q would not invest its own money
3. Regus Annual Report 2013
4. Servcorp has 4,275 individual offices. 21,375 seat number is an estimate using a blended average of 5 seats per office
5. Microsoft Accelerators is a division of Microsoft and does not break-out revenue or valuation metrics for analysis
6. Workspace Revenue number also includes ~10 industrial buildings. 30,000 seats is based upon comments by executive about customers
7. Based on most recent round of fundraising, Dec-2014
8. 2015YE Estimates. Revenue estimate is full year run-rate at 12 offices at full capacity of 8,000 members and current pricing levels blended between offices and desks
53
Download Link:
http://tinyurl.com/3QITunes
Download Link:
http://tinyurl.com/3Qiosapp
Download Link:
http://tinyurl.com/3Qandroid
Appendix
55
Beijing
Shanghai
Shenzhen
10.4
8.6
7.3
5.0
4.8%
8.6%
8.3%
9.8
5.7
London
Market Size
(million sq.m.)
Shenyang
Chengdu
Chongqing
4.7
4.5
3.3
3.6
11.9%
27.3%
29.7%
30.0%
35.4%
4.5
3.5
0.6
0.9
1.9
1.0
Hong Kong
Tokyo
Singapore
New York
Frankfurt
Chicago
Sydney
25.6
16.4
15.3
14.7
14.0
9.3
7.1
6.4
4.0%
3.3%
3.2%
3.6%
12.7%
11.6%
14.9%
9.0%
9.1
7.2
12.2
2.5
18.7
12.0
6.1
4.9
56
Guangzhou Tianjin
Take-up
Vacancy rate
57
2014
2013
2012
2011
2010
6%
200
4%
100
2%
0%
Take-up
Vacancy Rate
2014
300
2013
8%
2012
10%
400
2011
500
2010
12%
New supply
2009
600
2009
14%
2007
700
2000
2014
2013
2012
2011
2010
2009
0%
2008
0
2007
5%
2006
200
2005
10%
2004
400
16%
2006
15%
800
2005
600
18%
2004
20%
900
2003
800
2003
-20%
2002
25%
2002
130
2001
1,000
2001
-15%
2000
2014
2013
2012
2011
2010
30%
150
Rent (L.H.S.)
1,200
New supply
-10%
Rents (L.H.S.)
2009
2008
2007
2006
2005
2004
-20%
2003
0
2002
-10%
2001
50
-5%
170
2008
0%
2008
100
0%
190
2007
10%
5%
2006
150
210
2005
20%
10%
2004
200
230
2003
30%
2002
250
15%
2001
40%
20%
YoY Change
300
Shanghai
250
RMB/sq.m./mth
Beijing
YoY Change
RMB/sq.m./mth
350
58
59
Location
Transportation
SOHO Leeza
Location
CBD
Subway lines 1 & 10
Transportation
Land Cost
Land Cost
Total GFA
166,000 sq.m.
Total GFA
170,000 sq.m.
Lettable GFA
95,906 sq.m.
Lettable GFA
124,000 sq.m.
Office
64,032 sq.m.
Office
TBD
Retail
31,874 sq.m.
Retail
TBD
Completion Date
Design Firm
Nov 2014
Completion Date
Design Firm
GMP
60
Nov 2018
Zaha Hadid Architecture
Location
Transportation
Land Cost
Est. Development Cost
Hongkou SOHO
Location
Transportation
Land Cost
Total GFA
343,000 sq.m.
Total GFA
96,000 sq.m.
Lettable GFA
228,296 sq.m.
Lettable GFA
65,069 sq.m.
Office
194,439 sq.m.
Office
60,729 sq.m.
Retail
33,857 sq.m.
Retail
4,340 sq.m.
Completion Date
Design Firm
Nov 2014
Completion Date
Design Firm
61
Aug 2015
Kengo Kuma & Associates
Bund 8-1
Location
Location
Transportation
Bund, Shanghai
Bund's multi-dimensional
Land Cost
transportation hub
RMB 2.8bn (RMB 37,098/sq.m.)
Total GFA
Transportation
Land Cost
transportation hub
RMB 4.8bn (RMB 33,198/sq.m.)
Total GFA
130,000 sq.m.
Bund, Shanghai
Bund's multi-dimensional
Lettable GFA
426,000 sq.m.
145,485 sq.m.*
Lettable GFA
75,475 sq.m.
Office
95,000 sq.m.
Office
51,615 sq.m.
Retail
45,796 sq.m.
Retail
23,860 sq.m.
Culture Center
Completion Date
Design Firm
May 2015
Completion Date
GMP
Design Firm
* Attributable to the Company
62
4,689 sq.m.
Dec 2015
Foster+Partners
Location
Transportation
Gubei Project
Location
Subway line 2
Land Cost
Transportation
170,000 sq.m.
Lettable GFA
117,684 sq.m.
Office
72,643 sq.m.
Retail
15,139 sq.m.
Lettable GFA
Hotel
23,902 sq.m.
Completion Date
Design Firm
Subway line 2
Land Cost
Total GFA
Completion Date
Total GFA
150,000 sq.m.
Office & retail 105,476 sq.m.
Dec 2018
Nov 2016
Design Firm
KPF
63
KPF
6464
65
6565
6666
6767
6868
6969
7070
7171
7272
7373
7474
7575
7676
7777