Vastned Retail Belgium SA

Basis of preparation. FY2021–FY2024 = Vastned Belgium standalone (IFRS, Belgian portfolio only, ~5.08m shares). FY2025 = consolidated Vastned group after the 1 Jan 2025 merger (19.47m shares). The step-change between FY2024 and FY2025 is structural, not organic. Sources: Euronext/Cofisem five-year summary (FY2020–2024 rental income, operating result, net income); Vastned Belgium annual reports 2022–2023 (EPRA, NAV, debt ratio); FY2025 release. VFB's data sheet shows slightly different rental income (FY2021 16.75m, FY2022 17.44m, FY2023 18.57m) — a definitional discrepancy (gross vs. net rental) noted here. "Revenue" for a REIT = rental income; gross profit and EBITDA are not reported metrics — the closest analogues are operating property result and operating result before portfolio result.

Income statement — reported entity

Note: diluted EPS equals basic EPS (no dilutive instruments). EPS uses shares entitled to dividend (excluding treasury shares).

FY2024 excludes the additional EUR 1.00 paid in January 2025 to pre-merger shareholders as merger compensation. FY2025 onward is on the enlarged share base. FY2026 payout uses guidance midpoint EPRA EPS of EUR 2.10.

Group comparable view — operating detail

(EPRA cost ratios for full years were not available in sources reviewed; H1 figures from H1 2026 report.)

Revenue growth and CAGR. Standalone rental income grew at a 2.7% CAGR FY2021–FY2024 (17.0m to 18.4m), driven by indexation after COVID-era waivers in 2021. On the group basis, rental income was flat in FY2025 (-0.6% vs pro forma FY2024) because the 2024 Dutch divestment programme removed ~EUR 2.5m of rent, offset by +3.2% like-for-like growth (indexation EUR 1.0m, renewals at higher terms EUR 1.0m, two Belgian acquisitions EUR 0.4m, lower doubtful-debt provisions EUR 0.3m). H1 2026 rental income rose 1.6% (+1.6% LfL). For context, the former Dutch parent's gross rental income was EUR 62.2m (FY2021), 66.4m (FY2022) and 72.1m (FY2023) (Vastned Retail releases), implying a 2.2% CAGR to FY2025's 67.8m despite disposals.

Commentary on trends and inflections. (1) FY2021's low net result (EUR 4.1m) reflects portfolio write-downs (-9.7m) in the COVID aftermath; FY2022 benefitted from swap revaluation gains (+3.4m) as rates rose. (2) EPRA EPS peaked at EUR 2.81 in FY2023 for the Belgian vehicle, then fell to 2.38 in FY2024 as financing costs rose and merger preparation weighed. (3) The FY2024 pro forma group net loss (-7.0m) was driven by -16.5m revaluations, -7.2m merger costs and -13.0m deferred taxes (Dutch FBI-regime exit). (4) FY2025 is the inflection: +23.3m revaluation on yield compression, general costs down EUR 2.7m on synergies and cost reallocation, interest charges down EUR 0.8m on lower drawn debt. (5) FY2026 guidance (EPRA EPS EUR 2.05–2.15) embeds a step-up in the average cost of debt to 3.75% (H1 2026) from 3.2% (FY2025), plus dilution from 582,733 additional dividend-entitled shares after the optional dividend — the EPRA EPS decline is financing-driven, not operational.

Balance sheet

Commentary. The merger quadrupled the balance sheet. At closing (pro forma 31 Dec 2024), EUR 369m of debt was short-term — refinanced during 2025 through EUR 395m of new unsecured bilateral facilities with 3–5 year tenors. The negative working capital at FY2025 (-61.2m) reflected the EUR 50m private placement due January 2026, repaid from undrawn lines. No goodwill exists; the merger was accounted as a change in consolidation scope at the Belgian entity's level. Deferred tax liabilities (EUR 32.9m) relate predominantly to Dutch property revaluations and are excluded from EPRA NTA.

Cash flow (half-year data; full-year FY2025 cash flow statement not available in sources reviewed)

Commentary. H1 2026 OCF fell on adverse working-capital timing (-3.2m) and higher interest paid (9.3m vs 6.3m). The 74.5% optional dividend take-up retained EUR 15.6m of the EUR 29.9m gross dividend inside the company — the most important cash-preservation lever in 2026. No buyback authorisations are in use; the company instead recycles its 2.74m treasury shares (legacy of the merger) to pay stock dividends.

Key ratios (analyst-derived unless stated)

Interest cover is the main covenant-relevant metric; at 3.0x it remains adequate but has tightened as hedges reset at higher rates.

Management guidance (H1 2026 report). FY2026 EPRA EPS EUR 2.05–2.15 on a stable portfolio and enlarged share count (16.73m); gross DPS EUR 1.90; continued pursuit of accretive acquisitions in the four existing countries with "discipline"; sale of non-strategic standalone assets (three Dutch properties targeted for Q4 2026). H1 2026 EPRA EPS of EUR 1.02 annualises to ~EUR 2.04, implying a modest H2 pickup from the Paris re-letting, Utrecht and Brussels redevelopment income and lower property charges is needed to reach the midpoint.

Consensus growth expectations. Not publicly disclosed. A Simply Wall St community model assumes ~2.1% annual revenue growth (non-consensus).

Bull case

1. Operationally de-risked prime portfolio: 99.0% occupancy, +1.6% LfL rent growth and leasing at +6.4% over ERV show the assets are in demand; a re-rating toward EPRA NTA (EUR 39.73) offers ~40% upside from EUR 27.80.

2. Balance-sheet capacity for accretive growth: EPRA LTV 38.9% and EUR 93.7m undrawn lines allow acquisitions at prime yields (4–6%) above the 3.75% cost of debt, while optional dividends conserve cash.

3. Yield support and income visibility: a 6.8% covered dividend yield, a hedge book fixed at ~2% swap rates until 2028–2030 for much of the debt, and valuation momentum (+2.6% in FY2025, +1.4% in H1 2026) support total returns.

Bear case

1. Earnings erosion from financing: average debt cost rose from 3.0% to 3.75% in a year; EUR 165m of facilities mature in 2027 and EUR 180m of swaps in 2028, so EPRA EPS could stagnate around EUR 2.0–2.1 for several years.

2. Structural illiquidity and concentrated ownership: ~55% of dividend-entitled shares sit with three Dutch private vehicles plus 14% treasury, limiting free float and potentially capping any re-rating; buyer accumulation could also presage a low-premium take-private.

3. Valuation and tenant fragility: +100bp on yields would wipe ~15% off portfolio value and push the debt ratio to ~46%; a 2.5-year WAULT to first break and 28.6% top-10 tenant concentration leave income vulnerable to retailer distress, as 2025–2026 bankruptcies showed.

Key catalysts and monitorables (next 12 months)

Analyst verdict. Vastned NV is a materially different company from the "Vastned Retail Belgium" on legacy screens: the 1 January 2025 reverse merger turned a EUR 320m Belgian sub-scale subsidiary into a EUR 1.3bn, four-country high-street REIT with a single listing, a single management team and Belgian tax status. Eighteen months in, the integration thesis has largely been delivered — EUR 2.0m of synergies, EUR 395m of refinancing plus EUR 55m of new lines, EPRA LTV below 40%, and operating metrics (99% occupancy, ~20% EPRA cost ratio, leasing above ERV) that compare well with any European retail landlord. The assets are genuinely prime: Le Marais, Cours de l'Intendance, Meir, Leidsestraat and Ortega y Gasset are the type of addresses family offices are currently competing to buy, which is why valuations have turned up for six consecutive quarters.

The problem is the cost of capital, not the assets. Earnings per share are being squeezed by the normalisation of debt costs — 3.75% in H1 2026 versus 3.0% a year earlier — and by the dilution of stock dividends, so FY2026 EPRA EPS will likely land near EUR 2.05–2.10, below FY2025's EUR 2.22. With a thin free float, a concentrated Dutch private shareholder base and a CFO vacancy, the market is applying a ~30% discount to EPRA NTA despite a well-covered 6.8% yield.

We would view the shares as fairly valued-to-undervalued on fundamentals, with the key watch-points being the Q3 2026 earnings run-rate, the 2027 refinancing terms, the CFO appointment and any further stake-building by the principal shareholders.

---

SOURCES (primary and secondary)

1. Vastned NV — Half-year financial report 2026, 28 Jul 2026 (via.ritzau.dk / GlobeNewswire).

2. Vastned NV — Annual results 2025 press release, 23 Feb 2026 (GlobeNewswire; finanznachrichten.de; vastned.be).

3. Vastned NV — Q1 2026 interim statement highlights, 11 May 2026 (placera.se / GlobeNewswire).

4. Vastned NV — Optional dividend AGM minutes (29 Apr 2026) and results release (21 May 2026) (trivano.com; vfb.be; placera.se).

5. Vastned NV — Convocation of AGM, 27 Mar 2026 (placera.se).

6. Vastned NV — Chief Financial Officer transition, 2 Jan 2026 (GlobeNewswire).

7. Vastned NV — Annual results 2024, 24 Feb 2025 (finanzen.ch).

8. Vastned NV — H1 2025 report highlights, 28 Jul 2025 (placera.se); Q3 2025 summary (Quartr).

9. Vastned Belgium — Jaarverslag 2022 and 2023; Jaarresultaten 2022 and 2023; H1 2022, H1 2023, H1 2024 reports; Q1/Q3 2023 interim statements (vastned.com; vfb.be; live.euronext.com).

10. Project Brabo merger prospectus summary and registration document, 10–11 Dec 2024 (vastned.com; live.euronext.com).

11. Vastned Retail N.V. — Annual results 2022 and 2023; H1 2022 and H1 2023 presentations; 9M 2023 and 9M 2024 trading updates; AGM 2024 presentation (press.vastned.com; vastned.com).

12. Vastned Retail N.V. — 2018 takeover bid releases; "Intervest Retail becomes Vastned Retail Belgium" (2013); "Vastned Retail Belgium gets dedicated management" (2016) (press.vastned.com).

13. Merger announcement, 16 May 2024 (Boursorama; manda.be; RetailDetail); FTSE Russell informative notice, 13 Dec 2024 (EPRA).

14. FSMA entity register — Vastned (fsma.be).

15. Euronext company profile / Cofisem five-year data (live.euronext.com).

16. VFB company data sheet Vastned Belgium 12/2023 (vfb.be).

17. Wereldhave Belgium — Results 2023 (GlobeNewswire), peer benchmark.

18. Aggregators (flagged where used): Simply Wall St; Quartr; MarketScreener; ShareCompany/BIQH via beursgenoten.nl; boerse.de; stoxray; stockevents; Test-Achats; sustainabilityreports.com; finanznachrichten.de/Tradegate (share price 16 Oct 2026).