Download PDF

1. Company Snapshot

1.a. Company Description

CTP N.V. engages in the ownership, development, management, and leasing of logistics and industrial real estate properties in Central and Eastern Europe.Its properties are used primarily for production and warehousing, third-party logistics and distribution, offices, and others.The company also operates 3 hotels under the Courtyard by Marriott brand in the Czech Republic under management agreements with third party.


As of December 31, 2021, it had approximately 8 million square meters of gross lettable area.The company was founded in 1998 and is based in Amsterdam, the Netherlands.CTP N.V. is a subsidiary of CTP Holding B.V.

Show Full description

1.b. Last Insights on CTPNV

CTP N.V.'s recent performance was negatively impacted by development delays and tenant retention challenges. The company's FY-2025 earnings call highlighted a 14.1% increase in net rental income, but noted difficulties in development. Additionally, the company's annualized rental income grew to €839.7 million, driven by indexation and reversion on renegotiations and expiring leases. CTP also faced a €500 million green bond issuance and a 24,000 sqm high-tech space delivery for Quanta at CTPark Jülich. Despite growth, challenges persist.

1.c. Company Highlights

2. CTP's 2025 Results Exceed Expectations with Strong Rental Income Growth

CTP's 2025 results reflect 25 years of growth, with net rental income up 14.1% to EUR 738 million, driven by record leasing of 2.1 million square meters. Annualized rental income rose 13% to EUR 840 million, on track to hit EUR 1 billion next year. The company's adjusted EPRA earnings increased 11.3% to EUR 405 million, and EPS grew 6.3% to EUR 0.85. The portfolio gross asset value stands at EUR 18.5 billion, up 15.6% from 2024.

Publication Date: Mar -02

📋 Highlights
  • Net Rental Income Growth:: Net rental income surged 14.1% to EUR 738 million, driven by record leasing of 2.1 million square meters.
  • Portfolio Value Expansion:: Gross asset value rose 15.6% to EUR 18.5 billion, reflecting 25 years of sustained growth.
  • EPRA Earnings Increase:: Adjusted EPRA earnings climbed 11.3% to EUR 405 million, with EPS growing 6.3% to EUR 0.85.
  • Debt Management:: Secured EUR 1.7 billion in unsecured debt, refinanced EUR 1.6 billion in costly loans, and maintained EUR 2 billion liquidity buffer.
  • Future Growth Targets:: Aims to double portfolio size to 30 million GLA by 2026, with 15% annual top-line growth and 2026 EPRA EPS guidance of EUR 1.01–1.03.

Operational Highlights

The company signed 2.3 million square meters of new leases, with rental rates 5% higher than in 2024. CTP targets 30 million square meters of GLA, with a growth engine driven by near-shoring, technology, and consumer goods. The company has a land bank of over 33 million square meters, with a focus on Poland, Germany, and Italy. CTP's medium-term growth trajectory remains unchanged, with a target to grow with existing clients, who account for 70% of new business, and a retention rate of 80%.

Financial Performance and Guidance

CTP has a strong access to debt capital markets, with an investment-grade credit rating and a diversified funding structure. The company has signed €1.7 billion of unsecured debt to fund its development business, debt refinancing, and growth. CTP's liquidity stood at €2 billion, comprised of €700 million of cash and a €1.3 billion RCF. The company expects to grow top-line income by around 15% per annum, driven by rental growth and double-digit organic GLA growth. CTP has introduced a company-specific adjusted EPRA earnings per share guidance for 2026 of €1.01 to €1.03, implying year-on-year growth of 9% to 11%.

Valuation and Outlook

With a P/E Ratio of 9.91 and an EV/EBITDA of 11.4, CTP's valuation appears reasonable given its growth prospects. The company's ROE stands at 13.4%, indicating a strong return on equity. Analysts estimate next year's revenue growth at 13.3%, in line with CTP's guidance. As Remon Vos, CEO, emphasized, "there are no structural vacancies in our portfolio, just short-term supply additions that the market needs time to absorb." This suggests that CTP is well-positioned for continued growth.

Dividend and Cash Flow

The dividend payout ratio will move towards 70%, with no material increase in cash outflow due to the capitalization of interest. CTP's Free Cash Flow Yield stands at 4.41%, indicating a decent return for investors. The company's Net Debt / EBITDA ratio is 5.73, which is manageable given its investment-grade credit rating.

3. NewsRoom

Card image cap

CTP NV (CTPVF) (FY 2025) Earnings Call Highlights: Strong Rental Income Growth Amid Development ...

Mar -03

Source:

Card image cap

CTP N.V. FY-2025 Results

Feb -26

Source:

Card image cap

CTP Completes 24,000 Sqm of High-tech Space for Quanta at CTPark Jülich in Germany

Feb -03

Source:

Card image cap

Assessing CTP’s (ENXTAM:CTPNV) Valuation Gap After Mixed Short And Long Term Share Returns

Jan -25

Source:

Card image cap

CTP N.V. notice of FY-2025 results

Jan -22

Source:

Card image cap

CTP announces the successful placement of €500 million green bond and €216 million tender offer

Jan -20

Source:

Card image cap

CTP appoints Rob Jones as Head of Investor Relations and Public Relations

Jan -20

Source:

Card image cap

CTP signs online supermarket Crisp at CTPark Amsterdam City last mile scheme

Jan -15

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (9.85%)

6. Segments

Industrial Property, Offices, Retail, Hotels, Solar, Other

Expected Growth: 11%

{'Industrial Property': 'Robust e-commerce growth driving demand for logistics and warehouse space.', 'Offices': 'Growing demand for modern office spaces, driven by expansion of IT and service sectors.', 'Retail': 'Increasing consumer spending, driven by economic growth and urbanization.', 'Hotels': 'Rise in tourism and business travel, driven by improving infrastructure and economic growth.', 'Solar': 'Government incentives and increasing adoption of renewable energy sources.', 'Other': 'Growing demand for data centers and infrastructure, driven by digitalization.'}

Industrial Property, Offices, Solar

Expected Growth: 10%

CTP N.V.'s Industrial Property segment growth is driven by increasing e-commerce demand, Offices segment benefits from growing demand for logistics and distribution spaces, while Solar segment growth is fueled by rising adoption of renewable energy sources and government incentives, all contributing to a 10% growth rate.

Industrial Property, Solar

Expected Growth: 9%

CTP N.V.'s 9% growth in Industrial Property, Solar is driven by increasing demand for renewable energy, government incentives, and declining solar panel costs. Additionally, the rise of e-commerce and logistics fuels demand for industrial properties, while CTP's strategic locations and energy-efficient solutions attract tenants seeking sustainable operations.

Industrial Property, Offices

Expected Growth: 8%

CTP N.V.'s 8% growth in Industrial Property, Offices is driven by increasing e-commerce demand, urbanization, and a shortage of high-quality logistics space. Additionally, the growing importance of last-mile delivery and the need for modern, flexible office spaces also contribute to this growth.

Other

Expected Growth: 7%

CTP N.V.'s 7% growth is driven by increasing demand for e-commerce logistics, expansion into new markets, and strategic partnerships. Additionally, investments in digitalization and automation have improved operational efficiency, leading to higher volumes and revenue growth.

Industrial Property, Headquarter, Solar

Expected Growth: 12%

CTP N.V.'s 12% growth in Industrial Property, particularly at their Headquarters, is driven by increasing demand for sustainable logistics and warehousing solutions. The integration of Solar energy at their facilities reduces operating costs, attracts environmentally conscious clients, and enhances their competitive edge in the market.

Intersegment Eliminations

Expected Growth: 0%

With 0% growth in Intersegment Eliminations from CTP N.V., the fundamental drivers are stagnant internal transactions, lack of diversification, and inefficient resource allocation. This suggests that the company's segments are not generating additional value through internal sales, and the company is not effectively utilizing its resources to drive growth.

7. Detailed Products

Logistics and Distribution

CTP N.V. offers logistics and distribution services, providing customized solutions for warehousing, transportation, and supply chain management.

Industrial Real Estate

CTP N.V. develops and manages industrial real estate, providing high-quality warehouses, production facilities, and office spaces for businesses.

Supply Chain Solutions

CTP N.V. offers customized supply chain solutions, including procurement, inventory management, and order fulfillment.

Freight Forwarding

CTP N.V. provides freight forwarding services, including air, land, and sea transportation, customs clearance, and cargo insurance.

Value-Added Services

CTP N.V. offers value-added services, including packaging, labeling, and assembly, to enhance the logistics and supply chain experience.

8. CTP N.V.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for CTP N.V. is moderate due to the presence of alternative products and services in the market.

Bargaining Power Of Customers

The bargaining power of customers is high due to the concentration of buyers in the market, giving them significant negotiating power.

Bargaining Power Of Suppliers

The bargaining power of suppliers is low due to the availability of multiple suppliers in the market, reducing their negotiating power.

Threat Of New Entrants

The threat of new entrants is moderate due to the presence of barriers to entry, such as high capital requirements and regulatory hurdles.

Intensity Of Rivalry

The intensity of rivalry is high due to the presence of several established competitors in the market, leading to intense competition.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 53.04%
Debt Cost 3.95%
Equity Weight 46.96%
Equity Cost 8.45%
WACC 6.06%
Leverage 112.96%

11. Quality Control: CTP N.V. passed 6 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Dom Development

A-Score: 7.4/10

Value: 5.2

Growth: 7.4

Quality: 7.8

Yield: 9.4

Momentum: 8.5

Volatility: 6.0

1-Year Total Return ->

View Full Report
Stock-Card
CTP

A-Score: 6.9/10

Value: 5.0

Growth: 6.8

Quality: 7.0

Yield: 6.9

Momentum: 7.0

Volatility: 8.7

1-Year Total Return ->

View Full Report
Stock-Card
Archicom

A-Score: 4.5/10

Value: 1.4

Growth: 0.7

Quality: 3.7

Yield: 8.8

Momentum: 8.5

Volatility: 4.0

1-Year Total Return ->

View Full Report
Stock-Card
Castellum

A-Score: 4.4/10

Value: 4.3

Growth: 2.8

Quality: 5.7

Yield: 3.8

Momentum: 2.5

Volatility: 7.3

1-Year Total Return ->

View Full Report
Stock-Card
Deutsche Wohnen

A-Score: 4.2/10

Value: 7.6

Growth: 2.7

Quality: 5.4

Yield: 0.0

Momentum: 2.5

Volatility: 7.3

1-Year Total Return ->

View Full Report
Stock-Card
Atrium Ljungberg

A-Score: 4.0/10

Value: 3.7

Growth: 2.2

Quality: 5.8

Yield: 5.0

Momentum: 2.5

Volatility: 4.7

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

16.32$

Current Price

16.32$

Potential

-0.00%

Expected Cash-Flows