11 Oct 2021

Valuations and Development Pipeline Presentation

Page 1 of 1 Level 21, 12 Creek Street Brisbane QLD 4000 GPO Box 5270 Brisbane QLD 4001 W gardaproperty.com.au E info@gardaproperty.com.au P +61 7 3002 5300 GARDA Property Grou p 11 October 2021 VALUATIONS AND DEVELOPMENT PIPELINE GARDA Property Group (“GARDA”) today provides a presentation on its recent property revaluation program and industrial development pipeline. – END – Authorised for release by: Matthew Madsen (Executive Chairman) For more information please contact: Paul Brown Manager, Investor Relations GARDA Property Group Phone: 07 3002 5362 pbrown@gardaproperty.com.au VALUATIONS AND DEVELOPMENT | October 2021 GARDA PROPERTY GROUP (ASX: GDF) This presentation ( Presentation ) has been prepared on behalf of GARDA Property Group ( GDF or Group or GARDA ), comprising GARDA Holdings Limited ( GHL ) and its controlled entities and GARDA Capital Limited (ACN 095 039 366) (AFSL 246714) ( GCL ) as responsible entity of the GARDA Diversified Property Fund ARSN 104 391 273 (the Fund ). The information and statements in this Presentation were prepared or are made only as of the date of this Presentation, unless otherwise stated. This Presentation contains general and summary information about the current and currently proposed activities of GARDA. It doe s not purport to be complete or contain all information which would be relevant to GDF stapled securities, or existing or prospective investors of GARDA. Other than as required by law, no member of the Group or any of th eir related entities and their respective directors, employees, officers or advisers give any warranties in relation to the statements and information contained in or referred to in this Presentation. This Presentation has been compiled from sources which GARDA believes to be reliable. However, it is not audited, and is not a p rospectus, product disclosure statement or other disclosure document ( Disclosure Document ) as defined in the Corporations Act 2001 ( Cth ) ( Corporations Act ), and has not been lodged with the Australian Securities and Investments Commission ( ASIC ). It is not, nor does it purport to be, complete or include all the information that a disclosure document may contain. Historical financial and other ‘continuous disclosure’ information requir ed by law can be found at the GARDA website www.gardaproperty.com.au and in the financial statements (also available on the website). Nothing contained in the Presentation constitutes investment, legal, tax or other advice. It is not an offer of securities, o r a recommendation to buy or sell securities in GARDA. It has been prepared for general information only, and without taking into account the investment objectives, financial situation or needs of individuals. Any existing or prosp ect ive investor should not rely on this Presentation, but consider the appropriateness of the information in any product disclosure statement ( PDS ) or other public sources having regard to their own objectives, financial situation and needs and seek appropriate advice, i ncl uding financial, legal and taxation advice appropriate to their jurisdiction. GARDA does not guarantee any particular rate of return or the performance of the Group, nor does it guara nte e the repayment of capital or any particular tax treatment. This Presentation contains certain “forward looking statements” with respect to the financial condition, results of operation s a nd business relating to the Group. These forward looking statements may involve subjective judgments. The words “forecast”, “estimate”, “likely”, “anticipate”, “believe”, “expect”, “project”, “opinion”, “predict”, “o utl ook”, “guidance”, “intend”, “should”, “could”, “may”, “strategy”, “target”, “plan” and other similar expressions are intended to identify forward looking statements. The forward looking statements are by their nature subject to significant and unknown risks, uncertainties, vagaries and contingencies, many (if not all) of which are outside the control of members of the Group. Various risk factors may cause the actual results or performance of the Group to be materi ally different from any future results or performance expressed or implied by such forward looking statements. There can be no assurance that any forward looking statements are attainable or will be realised. Past performanc e s hould also not be relied upon as being indicative of future performance. No representation, warranty or guarantee, whether express or implied, is made or given by any member of the Group that any forward looking state men t will or is likely to be achieved. Except as required by law, GARDA is not liable to release updates to the forward looking statements to reflect any changes. A number of figures, amounts, percentages, prices, estimates, calculations of value and fractions in this Presentation are su bje ct to the effect of rounding. Accordingly, the actual calculation of these figures, amounts, percentages, prices, estimates, calculations of value and fractions may differ from the figures, amounts, percentages, prices , e stimates, calculations of value and fractions set out in this Presentation. All references to dollars or $ in this Presentation are to Australian currency. To the maximum extent permitted by law, any and all liability in respect of the Presentation (and any forward looking stateme nt) is expressly excluded, including, without limitation, any liability arising from fault or negligence, for any direct, indirect or consequential loss or damage arising from any loss whatsoever arising from the use of the information in this Presentation or otherwise arising in connection with it. GARDA is listed on the Australian Securities Exchange ( ASX ) and all applicable obligations and restrictions contained in (without limitation) the ASX Listing Rules and Corporations Ac t a pply accordingly. The acknowledgements referred to above may be pleaded as a bar to any claim that any reader may bring. Persons who come into possession of this Presentation (including through a website) who are not in Australia should seek advi ce on and observe any legal restrictions on distribution in their own jurisdiction. Distribution of this Presentation outside of Australia (whether electronically or otherwise) may be restricted by law. Persons who receive this Pr ese ntation outside of Australia are required to observe any such restrictions. Failure to comply with such restrictions may find you in violation of applicable securities laws. DISCLAIMER 2 | Valuations & Development VALUATIONS | Valuations & Development 41 Bivouac Place, Wacol OCTOBER 2021 VALUATION HIGHLIGHTS KEY OUTCOMES OF PORTFOLIO VALUATION CYCLE – OCTOBER 2021 4 25 cents increase in NTA per security 1 $1.70 | 17% NTA PER SECURITY $67.7m increase in Portfolio Value 2 $558.9m | 14% PORTFOLIO VALUE | Valuations & Development Reduction in Gearing 3 Cap Rate Compression 4 35.3% | 3.1% GEARING 5.27% | 51bps PORTFOLIO WACR 1. NTA increase from 30 June 2021. 2. Increase in portfolio value from the previously adopted independent valuations for relevant properties. 3. Gearing reduction from 30 June 2021. 4. Movement in capitalisation rates from the previously adopted independent valuations for relevant properties . SECURITY PRICE PERFORMANCE NTA PER SECURITY VERSUS ASX SECURITY PRICE SINCE INTERNALISATION 1 5 | Valuations & Development 1. NTA and ASX security price chart from 1 December 2019 through 8 October 2021. $0.60 $0.80 $1.00 $1.20 $1.40 $1.60 $1.80 01-Dec-19 01-Mar-20 01-Jun-20 01-Sep-20 01-Dec-20 01-Mar-21 01-Jun-21 01-Sep-21 01-Dec-21 GDF.ASX NTA per securtity VALUATIONS AND FINANCIAL OUTCOMES 6 ? GARDA has completed a portfolio valuation program as at 1 October 2021. ? The program included nine established industrial assets, four commercial office assets and the recently acquired industrial development site at Richlands. Three properties, Mackay, North Lakes and Wacol (Pinnacle East), were not assessed. ? The program resulted in a $67.7 million increase in independent valuations, consisting of $44.6 million in industrial, $20 mi lli on in office and a $3.1 million increase at Richlands (land). ? Net Tangible Assets 1 (“NTA”) per security has increased $0.25 to $1.70 per security as at 1 October 2021, representing a 17.2% premium to the 30 June 2021 NTA of $1.45 per security. ? NTA of $1.70 also implies a 15.3% premium to the GDF ASX security price of $1.475 per security on 8 October 2021. ? Gearing reduces to 35.3%, from 38.4% as reported at 30 June 2021. ? Property portfolio is now independently valued at $558.9 million. ? Portfolio WACR is now 5.27% - a compression of 51 basis points. ? Sectoral composition (by value) consists of industrial (54%) (including industrial development land (13%)) and office (46%). ? 1 October 2021 WALE (by income) of 5.6 years and occupancy (by income) of 92%. Valuation Program Financial Impact Portfolio Impact | Valuations & Development 1. NTA calculated from unaudited management accounts. VALUATION OVERVIEW 7 Property Sector 1 Oct 2021 Valuation ($m) Cap Rate (%) Cap Rate Movement (bps) Movement in Valuation ($m) Acacia Ridge, 38 Peterkin St Industrial / Redevelopment 7.0 6.25% - 100 0.8 Acacia Ridge, 56 Peterkin St Industrial / Redevelopment 7.6 6.25% - 75 0.6 Acacia Ridge, 69 Peterkin St Industrial 21.7 4.25% N/A 10.2 Berrinba, 1 - 9 Kellar St Industrial 13.3 4.75% - 50 1.3 Heathwood, 67 Noosa St Industrial 17.8 4.50% - 200 6.0 Mackay, 69 - 79 Diesel Dr 1 Industrial 35.0 6.50% 0 0.0 Morningside, 326 & 340 Thynne Rd Industrial 49.3 4.75% - 50 5.6 Pinkenba , 70 - 82 Main Beach Rd Industrial 32.0 4.75% - 25 5.8 Wacol, 41 Bivouac Pl Industrial 57.5 4.25% - 75 12.1 Wacol, Pinnacle West ( Bldg C) Industrial 13.9 4.50% - 50 1.4 Wacol , Pinnacle West (balance land) Industrial Land 10.3 N/A N/A 0.5 North Lakes, 109 - 135 Boundary Rd 1 Industrial Land 20.0 N/A N/A 0.0 Wacol, Pinnacle East 1 Industrial Land 7.2 N/A N/A 0.0 Richlands, 56 - 72 Bandara St 2 Industrial Land 9.9 N/A N/A 3.1 Box Hill, 436 Elgar Rd Office 45.5 4.75% - 75 6.5 Cairns, 7 - 19 Lake St Office 90.0 6.625% - 12.5 3.5 Richmond, 572 - 576 Swan St (Bot 7) Office 58.5 5.25% - 25 4.5 Richmond, 588A Swan St (Bot 9) Office 62.5 5.25% - 25 5.5 Total Portfolio 558.9 5.27% 67.7 5.64% OFFICE CAP RATE 4.90 % INDUSTRIAL CAP RATE 16% 6% 48% 30% Geography (by value) Cairns Mackay Brisbane Melbourne 46% 41% 13% Sector (by Value) Office Industrial Land / Industrial Development | Valuations & Development 1. Mackay, North Lakes and Wacol (Pinnacle East) were not independently valued as part of this program and will be valued in lin e w ith GARDA’s valuation policy. 2. Richlands valuation dated 13 July 2021. $3.1 million increase is from the acquisition price of $6.8 million. INDUSTRIAL DEVELOPMENT | Valuations & Development 9 6,000 7,830 15,265 3,000 13,000 13,000 98,000 0 20,000 40,000 60,000 80,000 100,000 120,000 140,000 160,000 Acacia Ridge Stage 1B Wacol, Pinnacle West (Bldg B) Acacia Ridge Stage 2 Wacol, Pinnacle West (Bldg A) Richlands (new) Wacol, Pinnacle East (new) North Lakes (new) (m 2 ) INDUSTRIAL DEVELOPMENT PIPELINE GFA 1 DELIVERY Existing Pipeline New Pipeline Acquisitions² ‘BUILD TO OWN’ INDUSTRIAL DEVELOPMENT PIPELINE ~156,000M² OF INDUSTRIAL DEVELOPMENT TO BE CONSTRUCTED | Valuations & Development 1. GFA = gross floor area. 2. New pipeline acquisitions acquired during CY2021 . 10 ILLUSTRATIVE PIPELINE VALUATION METRICS $125/m² AVERAGE RENT RATE 4.75% INDUSTRIAL WACR $410 Million ON COMPELTION VALUE | Valuations & Development Indicative Valuation Metrics 156,000m² PI PELINE GFA $2,632/m² CAPITAL VALUE ? $125/m² p.a. is the assumed average rent rate used for 156,000m² of future pipeline GFA. The average net rent of GARDA’s comparable portfolio of established industrial assets is $128/m². ? 4.75% is the assumed weighted average capitalisation rate (WACR) used to estimate the on - completion value of 156,000m² of future pipeline GFA. The WACR of GARDA’s comparable portfolio of established industrial assets is 4.61%. ? $2,632/m² capital value of future pipeline on completion value calculated as net rent rate of $125/m² divided by WACR of 4.75%. Berrinba, 1 - 9 Kellar St 11 ILLUSTRATIVE ANALYSIS – POTENTIAL NTA UPSIDE $ 66 Million CARRYING VALUE OF DEVELOPMENT ASSETS ? $51.6 million of land at value on balance sheet today. ? $14.4 million of redevelopment asset value on balance sheet today. | Valuations & Development Inputs, estimates and assumptions for illustrative purposes: $ 209 Million PIPELINE COST TO BE FUNDED ? As the development of 156,000m² will occur over a multi - year period, it may potentially be debt funded. ? Bulk and Civil earthworks - $22m (North Lakes $18m and Wacol $4m) ? Development costs - $187m ($1,200/m²) $ 135 Million POTENTIAL NTA ACCRETION ? If realised, completing the pipeline should lead to significant NTA accretion. $410 Million ON - COMPLETION INDUSTRIAL VALUE ? 156,000m² at $2,632/m² (based on $125/m² net rent capitalised at 4.75%). 12 ILLUSTRATIVE ANALYSIS – PROPERTY INCOME | Valuations & Development $19.5 Million NET PROPERTY INCOME PER ANNUM $125/m² AVERAGE RENT RATE 156,000m² PI PELINE GFA ~ $ 5.0 Million ANNUAL INTEREST EXPENSES TO FUND DELIVERY ? Indicative interest costs associated with debt funding the delivery of 156,000m² of industrial pipeline. ? Assuming 100% debt funded and a weighted average cost of debt 1 of 2.5% ~ $14.5 Million POTENTIAL GROWTH IN FFO PER ANNUM ? FY21 FFO per security guidance of 8.0 – 8.5 cents (or $16.7m – $17.7m) on 208.6 million securities. ? If realised, the pipeline should lead to significant FFO accretion (subject to the dilutive impact of any equity raise). 1. Current weighted average cost of debt is 2.2%. PIPELINE – THE LOGICAL ORDER 13 ? Land available for redevelopment : • 15,265m² of available GFA at Acacia Ridge stage 2 (CY 2022). ? Currently developed land : • 10,830m² of available GFA at Wacol, Pinnacle West (CY 2022). ? Undeveloped land • 13,000m² of available GFA at Bandara Street, Richlands (CY 2022) • 13,000m² of available GFA at Wacol, Pinnacle East (CY 2023) • 98,000m² of available GFA at North Lakes (CY 2023 - 2027). | Valuations & Development w: gardaproperty.com.au e: info@gardaproperty.com.au Level 21, 12 Creek Street, Brisbane QLD 4000 p: +61 7 3002 5300 GPO Box 5270, Brisbane QLD 4001

More from Garda Diversified Property Fund


Join Listcorp to create a personalised news feed, follow your favourite companies, save useful news, and more.

By joining Listcorp you agree to our Terms & Conditions and Privacy Policy

Information on this Website is provided for general information purposes only and is not a substitute for professional advice. ASX Information (including company announcements and prices) is delayed by at least 20 minutes. JSE Information (including company announcements and prices) is delayed by at least 15 minutes. Reliance on the information you access on or from this Website is solely at your own risk. We make no representation or warranty in relation to the future performance of the companies that appear on this Website. Investment in securities involves risk and you should obtain independent professional legal, financial, investment or company advice before acting on any of the information you access on this Website. Using, browsing or otherwise accessing this Website is subject to our Terms and Conditions and our Privacy Policy.

© 2022 Listcorp. ABN 60 166 140 307

Never miss news from Garda Diversified Property Fund (ASX:GDF) when you join Listcorp.