By Cytonn Research Team, Nov 12, 2017
During the week, T-bills were oversubscribed for the first time in 8 weeks, with the overall subscription rate coming in at 106.1%, compared to 69.7% recorded the previous week. Yields on the 91 and 364-day papers remained unchanged at 8.0% and 11.0%, respectively, while the yield on the 182-day paper rose to 10.5% from 10.4% the previous week
During the week, the equities market was on a downward trend with NASI, NSE 25 and NSE 20 losing 2.1%, 1.6% and 1.3%, respectively, taking their YTD performance to 20.7%, 19.9% and 17.8% for NASI, NSE 25 and NSE 20, respectively. KCB Group and Co-operative Bank released Q3’2017 results, with KCB Group posting a 5.0% growth in core earnings per share to Kshs 4.9 from Kshs 4.6 in Q3’2016, while Co-operative Bank reported a 9.5% decline in core earnings per share (EPS) to Kshs 1.6 from Kshs 1.8 in Q3'2016
This week, Africa-focused private equity firm Apis Partners, injected USD 5.0 mn (Kshs 519.0 mn) in the form of equity into Kenyan technology firm Direct Pay Online (DPO), while UK-based insurance firm Aon has sold its African operations to South-African based private equity firm Capitalworks; as such Aon Sub-Saharan Africa will now be trading as Minet Group
The housing sector has continued to experience reduced price appreciation attributed to low credit growth to the private sector and the extended electioneering period. However, the hospitality sector has had positive outlook as exhibited by continued investments in the sector with the recent opening of the country’s second airport hotel at Jomo Kenyatta International Airport. Further highlighting the attractiveness of the hospitality sector in Kenya, a report released by an online travel and booking firm TravelBird ranked Nairobi at position 93 out of 500 global destinations for tourists, out-pacing other major cities such as Cairo and Budapest
Following our launch of the iconic Mixed-Use Development, Cytonn Towers, in Kilimani in September 2017, this week we look into the performance of luxury apartments in the Nairobi market, the key drivers, how this type of apartments are differentiated, and the potential returns. Cytonn Towers will offer 160 luxury apartments, in addition to a shopping mall, serviced apartments, commercial offices, a hotel and the only suspended restaurant in Africa.
During the week, T-bills were oversubscribed, for the first time in 8 weeks with the overall subscription rate coming in at 106.1%, compared to 69.7% recorded the previous week, despite relatively tight liquidity in the money market. The subscription rates for the 91, 182 and 364-day papers came in at 171.3%, 58.2%, and 127.9% compared to 109.4%, 42.1% and 81.4%, respectively, the previous week. Yields on the 91 and 364-day papers remained unchanged at 8.0% and 11.0%, respectively, while the yield on the 182-day paper rose to 10.5% from 10.4% the previous week. The overall acceptance rate came in at 93.7%, compared to 95.5% the previous week, with the government accepting a total of Kshs 23.9 bn of the Kshs 25.5 bn worth of bids received, against the Kshs 24.0 bn on offer in this auction. The government is still behind its domestic borrowing target for the current fiscal year, having borrowed Kshs 59.3 bn, against a target of Kshs 149.9 bn (assuming a pro-rated borrowing target throughout the financial year of Kshs 410.2 bn budgeted for the full financial year as per the Cabinet-approved 2017 Budget Review and Outlook Paper (BROP)).
According to Bloomberg, yields on the 5-year and 10-year Eurobonds increased by 50 bps and 30 bps, respectively, during the week to close at 4.3% and 6.3%, from 3.8% and 6.0% the previous week, respectively. This is the first time in since September that the Kenyan Eurobonds have recorded an increase in yields. Since the mid-January 2016 peak, yields on the Kenya Eurobonds have declined by 4.9% points and 3.6% points for the 5-year and 10-year Eurobonds, respectively, due to the relatively stable macroeconomic conditions in the country. The declining Eurobond yields and stable rating by Standard & Poor (S&P), in spite of the political uncertainty around the presidential poll re-run, are indications that Kenya’s macro-economic environment remains stable and hence an attractive investment destination. However, concerns from Moody’s around Kenya’s rising debt to GDP levels may see Kenya receive a downgraded sovereign credit rating.
The Kenya Shilling appreciated by 0.1% against the US Dollar during the week to close at Kshs 103.6, from Kshs 103.7 recorded the previous week, supported by subdued dollar demand by importers. On a year to date basis, the shilling has depreciated against the dollar by 1.1%. In our view, the shilling should remain relatively stable against the dollar in the short term, supported by (i) the weakening of the USD in the global markets as indicated by the US Dollar Index, which has shed 7.6% year to date, (ii) the CBK’s activity, as they have sufficient forex reserves, currently at USD 7.2 bn (equivalent to 4.8 months of import cover), and (iii) increasing diaspora remittances, which rose by 23.0% y/y to USD 176.1 mn in September 2017, from Kshs USD 143.2 mn in a similar period last year. The key factor to watch is the current account deficit that worsened to 6.2% of GDP in Q2’2017, as compared to 5.3% of GDP in a similar period last year.
The government is set to sign a new syndicated loan of an undisclosed amount to refinance a previously received syndicated loan amounting to USD 750 mn, which is set to mature in April 2018 after 6 months extension. However, the government also has the option to go back to the international debt market and issue a new Eurobond to aid settling its maturing obligations. So far, the government has only borrowed Kshs 18.0 bn from the foreign market for the current fiscal year, translating to 6.8% of its foreign borrowing target of Kshs 277.3 bn for this fiscal year, against a prorated target of Kshs 101.7 bn. Given the current debt levels of the country at 54.4% of GDP, from 48.0% 3-years ago, above the IMF recommendation of 50.0% of debt to GDP for frontier and emerging markets, more debt if mismanaged could have adverse impacts on the economy. The cost of borrowing for countries in these markets could be at a premium compared to the developed markets but global investors still have appetite for African debt following the successful issuances by Nigeria and Ghana that received approximately 8.0x and 5.0x subscription rates in 2017 and 2016, respectively. Below is a chart showing the evolution of the total debt to GDP over the last ten years for Kenya:
Despite the recent uncertainties facing the country especially on the political front given a second presidential election petition, and a more discontent opposition, the country continues to do well in the international front with the recent improvement in the ease of doing business ranking by the World Bank to position 80 in the 2018 ranking from position 92 in the 2017 ranking, as highlighted in our report here. We maintain the view that the market should normalize once the electioneering period is over, post-election fears and uncertainty dissipates, the president-elect is sworn in, and the government takes charge, with the country’s growth fundamentals remaining strong and intact.
Rates in the fixed income market have remained stable, and we expect this to continue in the short-term. However, a budget deficit that is likely to result from depressed revenue collection creates uncertainty in the interest rates environment as any additional borrowing in the domestic market to plug the deficit could lead to upward pressures on interest rates. Our view is that investors should be biased towards short-to medium term fixed income instruments to reduce duration risk.
During the week, the equities market was on a downward trend with NASI, NSE 25 and NSE 20 losing 2.1%, 1.6% and 1.3%, respectively, taking their YTD performance to 20.7%, 19.9% and 17.8% for NASI, NSE 25 and NSE 20, respectively. This week’s performance was attributable to losses by select large cap stocks such as Safaricom, Co-operative Bank and KCB Group, which lost 3.9%, 2.7% and 2.4%, respectively. Since the February 2015 peak, the market has lost 9.3% and 31.8% for NASI and NSE 20, respectively.
Equities turnover decreased by 17.1% to USD 28.9 mn from USD 34.9 mn the previous week. Foreign investors were net buyers with a net inflow of USD 2.3 mn compared to a net inflow of USD 7.8 mn recorded the previous week. We expect the market to remain supported by improved investor sentiment once fear and uncertainty dissipates, as investors take advantage of the attractive stock valuations.
The market is currently trading at a price to earnings ratio (P/E) of 11.7x, versus a historical average of 13.4x, and a dividend yield of 4.1%, compared to a historical average of 3.7%. In our view, there still exist pockets of value in the market, with the current P/E valuation being 30.9% below the most recent peak in February 2015. The current P/E valuation of 11.7x is 20.6% above the most recent trough valuation of 9.7x experienced in the first week of February 2017, and 40.8% above the previous trough valuation of 8.3x experienced in December 2011. The charts below indicate the historical P/E and dividend yields of the market.
During the week, we had a number of earnings releases. Below is the detailed analysis of the earnings’ releases:
KCB Group released Q3’2017 results
KCB Group released Q3’2017 results, recording a 5.0% growth in core earnings per share to Kshs 4.9 from Kshs 4.6 in Q3’2016, driven by a 4.6% increase in operating revenue, which, in absolute terms, was more than the 5.7% increase in operating expenses. Key highlights for the performance from Q3’2016 to Q3’2017 include:
Going forward, KCB Group should continue leveraging on its Fintech strategy to boost its growth and increase its competitiveness in the current tough operating environment. By Q3'2017, 86% of the bank's transactions were handled through alternative channels such as mobile, internet, merchant, ATMs and agency banking with the remaining 14% being branch transactions.
In our view, the Group should focus more on the fee-based businesses in order to reduce the dominance of interest income revenue line item, which currently is at 67.0% of the total operating income, improve on its efficiency, and also contain its regional expansion strategy by focussing on its core Kenyan business.
For a more comprehensive analysis, see our KCB Group Q3’2017 Earnings Note.
Co-operative Bank released Q3’2017 results
Co-operative Bank released Q3’2017 results, recording a 9.5% decline in core earnings per share (EPS) to Kshs 1.6 from an adjusted EPS of Kshs 1.8 in Q3'2016, attributed to a 4.3% decline in operating revenue, and a 0.7% increase in total operating expenses. The change in core EPS has been adjusted for the bonus share issue of one for every five ordinary shares held, which was approved by shareholders in May 2017. Without adjustment for the bonus share issue, EPS declined by 24.6% to Kshs 1.6 from Kshs 2.2 in Q3’2016. Key highlights for the performance from Q3’2016 to Q3’2017 include:
During the quarter, Co-operative Bank continued with the second stage of its Soaring Eagle Transformation Agenda, focusing on 4 major themes namely, (i) Deposits growth, (ii) Loan book growth, (iii) Pro-active Retention (PAR), and (iv) grow product holding to 3.5 per customer. We expect the bank to continue implementing its key transformation steps, including operational efficiencies, automation and use of alternative channels to support future growth. We are also of the view that in addition to cost efficiency brought about by the Soaring Eagle Transformation Strategy, Co-operative bank has untapped opportunity in the alternative revenue streams to drive NFI growth, just like its peers such as KCB Group; generally speaking, in addition to efficiency and alternative channels, NFI is the next frontier for Kenyan banks.
For a more comprehensive analysis, see our Co-operative Bank Q3’2017 Earnings Note.
Below is a summary of the Q3’2017 results for the three listed banks that have released thus far and key take-outs from the results:
Key takeaways:
Safaricom has established an online sales platform dubbed “Masoko” in a move to tap into the fast-growing e-commerce market in Kenya. The platform will ride on the telco’s mobile money platform, M-Pesa, and is expected to face stiff competition from dominating brands in the industry such as Jumia, Kilimall, OLX and Pigiame, with Jumia alone controlling 5,000 vendors and about 500,000 products. Safaricom targets to start to roll-out of the platform, currently under internal testing, with 200 vendors and 30,000 consumer goods. We view this move as another driver of growth for the telco that recently reported a 9.0% growth in core earnings per share mainly driven by growth in the service revenue (M-PESA, messaging, mobile data, fixed service), as highlighted in our Safaricom H1’2018 Earnings Note. In another move riding on the M-Pesa platform, Safaricom and Gulf African Bank are set to launch a Sharia-compliant banking service to allow customers operate M-sharia bank accounts. The M-sharia platform is expected to be rolled out by March 2018 targeting the bank’s retail and merchant segments, with the borrowing targets set as little as Kshs 100 up-to a maximum of Kshs 500,000. Safaricom has increasingly been diversifying its revenue streams, and supported by the aggressive roll-out of 4G network, these strategies will be key growth drivers for the firm.
Below is our equities universe of coverage:
all prices in Kshs unless stated otherwise |
||||||||
No. |
Company |
Price as at 03/11/17 |
Price as at 10/11/17 |
w/w Change |
YTD Change |
Target Price* |
Dividend Yield |
Upside/ (Downside)** |
1. |
NIC*** |
38.3 |
38.0 |
(0.7%) |
46.2% |
58.2 |
3.3% |
56.4% |
2. |
KCB Group*** |
41.5 |
40.5 |
(2.4%) |
40.9% |
57.1 |
4.9% |
45.9% |
3. |
Liberty |
12.0 |
12.0 |
0.0% |
(9.1%) |
16.4 |
0.0% |
36.7% |
4. |
Barclays |
10.2 |
10.0 |
(1.5%) |
17.9% |
12.5 |
10.0% |
35.0% |
5. |
I&M Holdings |
124.0 |
120.0 |
(3.2%) |
33.3% |
149.6 |
2.5% |
27.2% |
6. |
Kenya Re |
20.5 |
20.0 |
(2.4%) |
(11.1%) |
24.4 |
3.8% |
25.8% |
7. |
DTBK |
184.0 |
189.0 |
2.7% |
60.2% |
234.1 |
1.3% |
25.2% |
8. |
Jubilee Insurance |
458.0 |
494.0 |
7.9% |
0.8% |
575.4 |
1.8% |
18.2% |
9. |
HF Group*** |
12.1 |
12.4 |
2.5% |
(11.4%) |
14.2 |
1.8% |
16.3% |
10. |
Co-op Bank |
16.7 |
16.3 |
(2.7%) |
23.1% |
17.5 |
5.7% |
13.4% |
11. |
CIC Group |
5.7 |
5.6 |
(0.9%) |
47.4% |
6.2 |
1.8% |
12.5% |
12. |
Sanlam Kenya |
29.0 |
28.8 |
(0.9%) |
4.5% |
31.4 |
1.0% |
10.1% |
13. |
Britam |
14.8 |
14.2 |
(3.7%) |
42.0% |
15.2 |
1.6% |
8.7% |
14. |
Equity Group |
40.3 |
40.0 |
(0.6%) |
33.3% |
40.5 |
5.0% |
6.3% |
15. |
Stanbic Holdings |
80.5 |
80.0 |
(0.6%) |
13.5% |
79.1 |
5.2% |
4.0% |
16. |
Standard Chartered |
225.0 |
227.0 |
0.9% |
20.1% |
199.8 |
4.5% |
(7.4%) |
17. |
NBK |
10.1 |
10.9 |
8.5% |
51.4% |
5.2 |
0.0% |
(52.5%) |
*Target Price as per Cytonn Analyst estimates |
|
|
|
|
|
|||
**Upside / (Downside) is adjusted for Dividend Yield |
||||||||
***Banks in which Cytonn and/or its affiliates holds a stake |
||||||||
For full disclosure, Cytonn and/or its affiliates holds a significant stake in KCB Group and NIC Bank, ranking as the 5th largest local institutional investor and the 9th largest shareholder, respectively |
We maintain a “NEUTRAL” view on equities for investors with short-term investment horizon since, despite the lower earnings growth prospects for this year, the market has rallied and brought the market P/E closer to its’ historical average. Pockets of value exist, with a number of undervalued sectors like Financial Services, which provide an attractive entry point for long-term investors and thus we are positive for investors with a long-term investment horizon.
Apis Partners, a London based private equity firm that focuses on financial services and growth market investment, has injected funding of USD 5.0 mn (Kshs 519.0 mn) into Direct Pay Online, a Kenyan Internet Payments Firm, from the USD 287 bn fund. This is the second investment into the firm after an initial injection of USD 10.0 mn (Kshs 1.0 bn) into the firm last year. DPO currently operates in 12 African countries, including Kenya, Tanzania, Uganda and South Africa and has acquired firms in Namibia and Botswana, with further plans to expand into countries such as Nigeria, Ghana, DRC and Mozambique. Other investments made on behalf of the fund include (i) TransFast, a provider of multi-currency cross-border payments solutions to consumers and businesses in 120 countries across the Americas, Asia, Africa and Europe; (ii) EPS, a leading electronic payments system provider based in India; and (iii) Microcred, a financial institution that targets the financially unbanked in 9 countries across Asia and Africa. The continued interest by investors in technology-driven companies in Sub-Sahara Africa is catalysed by the rising need for technology products as more businesses seek to enhance efficiency and reduce costs. The rising number of tech hubs in Africa, which support the growth of tech start-ups by providing mentorship has also provided a platform through which investors can easily identify opportunities to invest in. According to the World Bank, tech hubs in Africa have increased from 117 in 2015 to 173 in 2016, with South Africa and Kenya leading with 32 and 16 tech hubs, respectively.
Capitalworks, a Johannesburg-based private equity firm acquired the African operations of the UK-based multinational firm, Aon for an undisclosed amount. The transaction will effectively see Aon sub-Saharan Africa rebrand to Minet Group. Aon Africa was previously owned by Aon London and Minet Africa. Capitalworks manages more than USD515.0 mn (Kshs 53.4 bn) in assets, and other investments include IQ Business, a management consultancy in South Africa; and Obsidian, a health solutions provider in Africa headquartered in South Africa. The acquisition is part of a buyout spanning 10 Aon units in Africa including Kenya, Zambia, Swaziland, Namibia, Lesotho, Angola, Mozambique, Malawi, Tanzania and Uganda. The investment is part of Capitalworks’ strategy to diversify as they have previously invested largely, but not exclusively, in the construction, mining and manufacturing sectors. The deal has been approved by the regulatory authorities in six of the ten countries, with the others expected to follow suit by the first quarter of 2018; and Aon Sub-Saharan Africa will hereafter trade under the name of Minet Group. The continued interest by foreign investors in Africa is driven by strong economic growth fundamentals in Sub Saharan Africa.
Private equity investments in the Sub-Sahara African Region remains robust as evidenced by the increased deal flow in a number of sectors that support growth. The increasing investor interest in private equity investment in Sub-Sahara Africa is attributed to (i) rapid urbanization, a resilient and adapting middle class and increased consumerism, (ii) the attractive valuations in the private markets compared to the public markets, (iii) the attractive valuations in Sub Saharan Africa’s markets compared to global markets, and (iv) better economic projections in Sub Sahara Africa compared to global markets. We remain bullish on PE as an asset class in Sub-Sahara Africa. Going forward, the increasing investor interest and stable macro-economic environment will continue to boost deal flow into the Sub-Saharan market.
During the week, Kenya Bankers Association released its Q3’2017 Housing Price Index (KBA-HPI), which tracks both qualitative and quantitative factors that determine pricing in the housing sector. The report showed house price changes and units uptake in Q3’2017. The key takeouts from the report include;
Source: Kenya Bankers Association Housing Price Index, Issue 12
This KBA-HPI report is in tandem with findings highlighted in the Nairobi Metropolitan Residential Report 2017 by Cytonn Investments, which established that apartments recorded an average annual uptake of 24.0% compared to detached units which recorded annual uptake of 23.2% in 2017, with an average market price appreciation of 3.5% y/y in 2017 compared to 7.4% y/y recorded in 2016. Even though the sector has seen lower price growth, it remains attractive due to (i) high demand due to the huge cumulated national housing deficit estimated at 2.0 mn units, (ii) rapid urbanization rate of 4.4% p.a. compared to a global average of 2.0% and (iii) government incentives such as the 50.0% tax cut for developers who supply 100 affordable units annually
Still in the housing sector, over the week, The Ministry of Transport, Infrastructure, Housing and Urban Development released its schedule to ground break on 8,000 housing unit project in Mavoko County in December 2017. In the same line, National Housing Corporation (NHC) also announced its plans to develop 6,000 house units across eight counties, such as Uasin Gishu, Mombasa, etc, in the next three years. Notably, since its inception in 1953, NHC has since managed to complete a total of 17,186 housing units across the country with 53.8% and 46.2% of the units under the tenant purchase and rental scheme respectively. In our view, the projects will go a long way towards reducing the country’s housing deficit that currently stands at 200,000 units per annum.
During the week, TravelBird, an online travel and vacation booking firm based in Amsterdam, released a report ranking cities based on how welcoming they were in 2016 in relation to their levels of support for growth in tourism. The report ranked Nairobi City the 93rd (out of top 500 global tourist destinations) most welcoming city in the world ahead of major cities such as Budapest (Hungary), Cairo (Egypt) and Bucharest (Romania). Singapore secured the highest ranking followed by Stockholm (Sweden), and Helsinki (Finland). The ranking factored in a number of metrics, which included; (a) having a friendly port of entry, (b) citizens’ happiness, (c) level of national security, and (d) openness to host visitors. This favourable ranking enhances tourist trust in the country, hence increasing competitiveness of the country’s hospitality sector on the global platform.
In line with the above, we have seen continued investments in the sector and recently the global hospitality firm, Marriott International, opened 172-room Four Points by Sheraton Nairobi Airport hotel at Jomo Kenyatta International Airport (JKIA). This will be the second brand to establish a hotel at JKIA after the 144-room Lazizi Premiere Hotel, which opened its doors in May 2017. Both hotels bank on the growing number of international arrivals as well as the increasing expenditure by tourists and business travellers. The number of international arrivals through Jomo Kenyatta International Airport grew at an annual rate of 16.2% to hit 781,513 in 2016 from 672,789 recorded in 2015. Moreover, the country’s hotel bed-nights occupancy increased by 8.5% y/y to 781,513 in 2016 from 672,789 recorded in 2015. Receipts accruing from tourism earnings also increased by 17.9% y/y from Kshs 5.9 million in 2015 to Kshs 6.4 million recorded in 2016 as per Kenya National Bureau of Statistics Economic Survey 2017. The Kenyan market has witnessed entry of more international hotel brands over the year as they seek to tap into the growing tourist numbers driven by;
Other Real estate highlights during the week;
Despite the lower growth in prices in the residential sector, we expect the sector to recover in the short and medium term supported by (i) the country’s need to meet its housing deficit estimated at 2.0 million units, (ii) high urbanization rate that is 2.4% above the global average, and (iii) government incentives such as the Airline Chatter Incentive Programs.
Kenya’s real estate and construction market has grown over the last 7-years, with its contribution to GDP increasing from 12.6% in 2010 to 13.6% in 2016.The growth has been fuelled primarily by (i) demand as a result of growing population at 2.7% per annum compared to the global average of 1.2%, (ii) a high rate of urbanization at 4.4%, compared to the global average of 2.1%, (iii) infrastructural development in various parts of the country, which has opened up areas for development, (iv) entrance of multi-national firms such as Wrigleys, who demand institutional grade commercial and residential real estate, (v) and Nairobi’s status as the regional hub for East Africa. The residential real estate market has seen development of housing to meet demand from the high-end, upper middle, lower-middle and the low income market segments. In this sense, opportunities exist for either investment or home-ownership purposes, whichever the user deems fit. Notably, residential units have become one of the key expressions of affluence and therefore, for this week, we look into the opportunities in the luxury residential apartments that target the high-end market.
Nairobi’s prime residential developments are mainly located in areas such as Karen, Lower Kabete, Runda and Kitisuru that are zoned for low rise residential developments only, restricting the development of apartments and thus are characterized by palatial villas and bungalows, developed on at least a 1/2-acre land parcel. Nonetheless, we have seen the development of luxury apartments for the up-market segment of the market in locations such as Kilimani, Riverside, Upperhill, Westlands and Kileleshwa, where zoning regulations have been relaxed due to increasing land prices. These developments still provide the prestige and exclusivity sought by affluent individuals in the context of high rise residential units. The main factors driving development of luxury apartments include;
The above factors therefore show the potential in housing for the up-market segment of the market.
The luxury market, however, is not without challenges that pose a risk to investment, including;
Market Research
In tandem with the recent launch of the luxury apartments component of Cytonn Towers, a mixed use development, we are sharing market research that we undertook on prime residential properties in Nairobi to determine what differentiates luxury apartments and what the potential returns are.
The research is intended to answer the following key questions:
Factors which characterize apartments for the high end markets include;
Luxury Apartments Plinth Areas, Selling Prices and Rental Prices per SQM |
||||||||||
Unit Typology |
Plinth Area in SQM |
Selling Price per SQM |
Rental Price per SQM |
|||||||
|
Market Average |
Luxury Average |
Market Average |
Luxury Average |
Market Average |
Luxury Average |
||||
1 Bedroom |
57.0 |
69.0 |
99,083.1 |
180,252.1 |
457.4 |
1,627.7 |
||||
2 Bedroom |
102.0 |
110.0 |
95,353.5 |
206,510.9 |
440.8 |
1,504.1 |
||||
3 Bedroom |
150.0 |
222.0 |
97,080.9 |
185,315.9 |
473.2 |
1,151.5 |
||||
4 Bedroom |
250.0 |
413.0 |
135,845.8 |
200,968.5 |
674.2 |
1,089.6 |
||||
Average |
|
|
106,840.8 |
193,261.9 |
511.4 |
1,343.2 |
||||
Conclusions: · Luxury apartments have plinth areas approximately 35.5% higher than the standard unit as they provide additional rooms such as pantries, laundry rooms, large balconies, TV-rooms, walk-in closets etc · Luxury apartments also have higher selling prices and rents due to the provision of more sophisticated facilities, designs and finishing thus resulting in higher costs of construction. In addition, luxury apartments are mostly developed in prime areas with high land costs which are then passed on to buyers |
Source: Cytonn Research 2017
We compared the prices and rents of luxury developments across Nairobi including The Montave in Upperhill, Le Mac in Westlands, Garden City Apartments along Thika Road, Signature Apartments in Kileleshwa and One, General Mathenge. The findings are summarised below;
(All values in Kshs unless stated otherwise) |
||||||||
1 Bedroom Units |
||||||||
Development |
Area in SQM |
Selling Price |
Price per SQM |
Projected Rent |
Number of Units |
Uptake |
Projected Rental Yield |
Price Appreciation |
Le Mac |
81 |
15.2m |
187,654.3 |
150,000.0 |
24 |
100% |
11.8% |
1.1% |
Montave |
57 |
9.9m |
172,849.8 |
80,000.0 |
39 |
100% |
8.0% |
13.2% |
Average |
69 |
12.5m |
180,252.1 |
115,000.0 |
|
100% |
9.9% |
7.2% |
2 Bedroom Units |
||||||||
Development |
Area in SQM |
Selling Price |
Price per SQM |
Projected Rent |
Number of Units |
Uptake |
Projected Rental Yield |
Price Appreciation |
Le Mac |
114 |
26.9m |
235,675.4 |
200,000.0 |
174 |
26% |
8.9% |
6.3% |
Garden City Duplex |
126 |
24.6m |
195,616.1 |
180,000.0 |
15 |
67% |
8.8% |
0.5% |
Montave |
90 |
17.0m |
188,241.2 |
120,000.0 |
178 |
85% |
8.5% |
6.5% |
Average |
110 |
22.8m |
206,510.9 |
166,666.7 |
|
59% |
8.7% |
4.4% |
3 Bedroom Units |
||||||||
Development |
Area in SQM |
Selling Price |
Price per SQM |
Projected Rent |
Number of Units |
Uptake |
Projected Rental Yield |
Price Appreciation |
Garden City |
178 |
36.2m |
182,714.6 |
195,000.0 |
15 |
67% |
6.8% |
0.6% |
One G. Mathenge |
396 |
72.0m |
181,818.2 |
350,000.0 |
10 |
70% |
5.8% |
3.2% |
Le Mac |
146 |
27.0m |
184,926.8 |
250,000.0 |
6 |
100% |
11.0% |
1.0% |
Signature |
213 |
40.7m |
191,595.4 |
200,000.0 |
12 |
80% |
7.5% |
6.5% |
Montave |
133 |
24.7m |
185,524.5 |
150,000.0 |
13 |
100% |
6.9% |
9.1% |
Average |
222 |
32.1m |
185,315.9 |
229,000.0 |
|
83% |
7.6% |
4.1% |
4 Bedroom Units |
||||||||
Development |
Area in SQM |
Selling Price |
Price per SQM |
Projected Rent |
Number of Units |
Uptake |
Projected Rental Yield |
Price Appreciation |
One G. Mathenge |
413 |
83.0m |
200,968.5 |
450,000.0 |
21 |
67% |
6.1% |
4.2% |
Average |
413 |
83.0m |
200,968.5 |
450,000.0 |
|
67% |
6.1% |
4.2% |
Total Average |
|
|
193,261.9 |
|
|
|
8.1% |
5.0% |
Conclusions: · One-bedroom apartment prices range from Kshs 9.0 Mn to Kshs 15.2 Mn depending on the area of the unit in square metres while the average monthly rent is Kshs 115,000 · Two-bedroom apartment prices range from Kshs 19.0 Mn to Kshs 26.0 Mn depending on the area of the unit in square metres while the average monthly rent is Kshs 166,000 · Three-bedroom apartment prices range from kshs 24.0 Mn to Kshs 40.0 Mn, with the exception of One General Mathenge whose unit costs Kshs 72.0 Mn due to its large size of 396 square metres. The average monthly rent for 3-bedroom apartments is Kshs 229,000 |
Source: Cytonn Research 2017
Since most of our comparables are still under development and thus not renting out yet, we asked what the expected monthly income from the various unit typologies is likely to be, based on neighbouring existing developments. In summary, for an investor, luxury apartments generate higher rental yields of 8.1% compared to the 2017 yields from apartments in the rest of the residential market at 5.6% as shown below;
Luxury Apartments Returns 2017 |
||||||
Unit Typology |
Average Rent per SM |
Average Price per SM |
Annual Uptake |
Rental Yield |
Price Appreciation |
Total Return |
1 Bedroom |
1,627.7 |
180,252.1 |
54.8% |
9.9% |
7.2% |
17.1% |
2 Bedroom |
1,504.1 |
206,510.9 |
34.7% |
8.7% |
4.4% |
13.1% |
3 Bedroom |
1,151.5 |
185,315.9 |
37.3% |
7.6% |
4.1% |
11.7% |
4 Bedroom |
1,089.6 |
200,968.5 |
9.8% |
6.1% |
4.2% |
10.3% |
Average |
1,343.2 |
193,261.9 |
34.2% |
8.1% |
5.0% |
13.1% |
Residential Apartments 2017 |
511.4 |
106,840.8 |
23.6% |
5.6% |
3.8% |
9.4% |
Conclusions: · Luxury apartments have higher rental yields at 8.1% compared to apartments in the rest of the residential sector at 5.6% mainly attributed to higher rents per square metre charged due to prime locations and facilities provided · Luxury apartments also have higher annualized uptake at 34.2% compared to apartments in the rest of the residential sector at 23.6% on average · 1 bedroom units have the highest annual uptake at 54.8% given they are the lowest in supply in the developments. They have the highest returns at 17.1% and thus are most ideal for letting out to young professionals · 2 bedrooms and 3 bedroom units have annual uptake ranging from 34.7% to 37.3%. They attract persons with families and have returns of 13.1% and 11.1%, respectively · 4 bedroom apartments are not popular in the market and thus have slow uptake at 9.8% annually and relatively lower returns at 10.3% |
Source: Cytonn Research 2017
With a total return of 13.1%, luxury apartments are generating a return that is significantly higher by 40%, compared to the rest of the residential sector at 9.4%. The luxury apartments segment is suitable for investors aiming to preserve their capital and generate rental income with little variability. In addition, prospective home owners now have the chance to explore luxurious apartment-themed residential units which provide diversity from the usual luxury detached units thus, indulging in a new, affluent and unique user experience. Below is a comparison of returns between luxury apartments, detached units in the entire residential sector and standard apartments in the entire residential sector in 2017:
Below is a graph showing the comparison between returns of luxury apartments versus other investments in the public markets over the last 5-years:
Luxury apartments are therefore generating returns higher than the public markets instruments over the last 5-years.
Having seen that luxury apartments are the best returning part residential sector, for investors looking into luxury residential, we recommend the following: