Scope affirms Summus Capital OÜ’s issuer rating at BB/Stable

      TUESDAY, 05/09/2023 - Scope Ratings GmbH
      Download PDF

      Scope affirms Summus Capital OÜ’s issuer rating at BB/Stable

      The rating affirmation reflects Scope’s expectation of stable credit metrics, backed by Summus’ portfolio of properties that benefit from stable recurring income and despite the pressure on property values.

      The latest information on the rating, including rating reports and related methodologies, is available on this LINK.

      Rating action

      Scope Ratings GmbH (Scope) has today affirmed its BB/Stable issuer rating on Summus Capital OÜ (Summus). Scope has also affirmed the BB rating for the senior unsecured debt category.

      Rating rationale

      The affirmation is driven by Scope’s expectation that Summus’ income-generating portfolio of commercial real estate will continue to show stable credit metrics despite increasing pressure on property values and interest coverage due to rising interest rates.

      The business risk profile (assessed at BB) benefits from the issuer’s high-quality portfolio of assets in Baltic capital cities, which are second-tier investment markets with stable tenant demand. Scope-adjusted total assets grew slightly by 5% YoY to EUR 412m at end-2022. The addition of two properties (Depo DIY and Damme shopping centre) compensated for the disposal of a small production and warehouse building in Tartu. The company intends to continue to expand the portfolio in the next years, but rising interest rates will slow the pace due to the higher cost of capital and fewer opportunities in core markets. Scope therefore expects Summus’ geographical foothold to remain predominantly in the Baltic countries but with an increased presence in Latvia (40% of total rental income).

      Summus buy-and-hold investment approach provides stable rental cash flows. The portfolio generated EUR 28m in net annual rental income in 2022, up 29% YoY. Scope expects that rental growth will remain resilient, supported by the portfolio’s high and stable occupancy rate and the inflation-linked contracts covering almost all rental income.

      The portfolio had a high and stable occupancy rate of 97% as of June 2023. Although demand for office space is uncertain as some tenants are holding off on operational decisions, Scope expects Summus’ office portfolio to continue to enjoy robust demand. This is due to tenants’ preference towards best-in-class, energy-efficient space in prime locations –Summus’ office building properties have LEED or BREEAM environmental certifications. Regarding the retail portfolio (over 50% of rental income) Summus’ properties proved resilient during the Covid-19 pandemic with no significant impact on rent collections and footfall continues to recover.

      Profitability, as measured by the Scope-adjusted EBITDA margin, was stable and above 80% as at end-June 2023. Scope foresees the EBITDA margin to remain stable in the next few years. In 2022, increasing energy costs put pressure on operations, but this has eased in the last months. Summus can pass on around 62% of utilities costs through lease agreements and most tenants with fixed-rate agreements pay for electricity consumption as measured by counters. In addition, Scope expects the inflation-driven rise in costs to be balanced out by corresponding rental growth as around 95% of lease contracts have an indexation clause.

      The rating remains constrained by the company’s limited size and market shares, as Summus remains small in the European context and exposed to the retail segment. As such, Summus is highly exposed to unforeseen shocks and volatile cash flows, although this is partially mitigated by the portfolio’s weighted average unexpired lease term of about four years. While there are almost 400 letting agreements, tenant diversification is still modest, with the top 10 accounting for about 36% of rental income. Tenants are mainly small retail operators, exposing the company to major changes in consumer habits accelerated by the pandemic such as the shift to e-commerce.

      Summus’ financial risk profile (assessed at BB) is driven by its moderate credit metrics. Debt protection, as measured by Scope-adjusted EBITDA interest cover, stood at 2.6x in December 2022 (2.3x for the 12 months to June 2023). Scope expects debt protection to remain above 2x on the back of stable operating cash flow and a relatively low average cost of bank financing (3.8% as at end-June 2023 excluding Euribor). Summus is exposed to interest rate risk as its bank loans pay variable interest rates (2.3%-2.9% + Euribor). This risk is partially mitigated by the company’s policy to have interest rate swaps on at least 50% of its loans (54% to Q2 2023) and its intention to partially increase the portion of fixed-rate debt. However, any new debt will bear higher interest rates, and the unhedged share of debt allows the pass-through of rate increases observed in the last months. Still, interest cover should remain above 2x, supported by the issuer’s inflation-linked revenue base.

      Leverage, as measured by the Scope-adjusted loan/value ratio, stabilised as expected in a range of 50%-55% (end-June 2023: 52%), not considering outstanding subordinated loans from the shareholder (EUR 17.2m as at June 2023). Summus’ portfolio is exposed to market pressure that could lead to yield expansion, as the rising interest rates has led to uncertainty regarding property values (negative fair value of EUR 5.4m in 2022). However, Scope expects the portfolio value to remain resilient and foresees only minor adjustments of about 1%-2% by end-2024, driven by further yield widenings because of the potential lag of 12-24 months between a change in interest rates and its full reflection in property yields. Like-for-like rental growth in the next years – as the market will remain supportive – will likely compensate expected yield expansion. With indebtedness to remain broadly stable, Scope-adjusted loan/value ratio will remain at around 50% in Scope’s rating case.

      Summus’ liquidity is adequate, supported by unrestricted cash (EUR 11.2m as at end-June 2023) and positive operating cash flow that covers short-term debt of about EUR 7m. Even if free operating cash flow turns negative due to investments in the next few years, capex is mostly discretionary and will be financed by available internal resources and financial debt.

      As at June 2023, about 77.5% of the portfolio’s gross asset value is LEED or BREEAM-certified, including office buildings Park Town West and Park Town East and shopping centre Nordika, further 8.9% is in certification process. Summus’ medium-term goal is to have 95% of the portfolio BREAAM/LEED-certified. Summus also aims to optimise energy consumption in its buildings and to generate 69% of energy from renewables.

      Outlook and rating-change drivers

      The Outlook remains Stable and incorporates Scope’s expectation that rental growth will strengthen cash generation, supported by the occupancy rate remaining above 97% on average and the high share of inflation-linked leases. The rating case assumes the Scope-adjusted loan/value ratio will stay below 55%.

      A positive rating action is possible if the Scope-adjusted loan/value ratio decreased to around 50% while the company significantly grew in size, thereby decreasing portfolio concentration. This could be achieved through new acquisitions financed with a higher share of equity relative to debt.

      A negative rating action is possible if Scope-adjusted EBITDA interest cover decreased below 2.0x and/or leverage increased, indicated by a Scope-adjusted loan/value ratio towards 60% on a sustained basis. Leverage could rise if property values in the portfolio dropped considerably due to a shock in the Baltic real estate market, particularly regarding shopping centres, or if new properties are acquired via external financing with higher leverage than in Scope’s rating base case.

      Long-term debt rating

      Summus has a EUR 10m senior unsecured corporate bond in terms of capital market debt as at end-June 2023. The bond’s tenor is three years with a fixed coupon of 6.75% and payments made four times a year.

      Scope’s recovery analysis is based on a hypothetical default scenario in FY 2024 with a company liquidation value based on a haircut of 25% to reflect liquidation costs, reasonable discounts to assets and cost related to insolvency proceedings. Scope expects an ‘above average’ recovery for Summus’ senior unsecured debt (EUR 10m) but notes the high sensitivity of the portfolio to property advance rates. Scope has therefore affirmed the debt class a rating of BB, in line with the issuer rating.

      Stress testing & cash flow analysis
      No stress testing was performed. Scope Ratings performed its standard cash flow forecasting for the company.

      The methodologies used for these Credit Ratings and/or Outlook, (General Corporate Rating Methodology, 15 July 2022; European Real Estate Rating Methodology, 25 January 2023), are available on
      Information on the meaning of each Credit Rating category, including definitions of default, recoveries, Outlooks and Under Review, can be viewed in ‘Rating Definitions – Credit Ratings, Ancillary and Other Services’, published on Historical default rates of the entities rated by Scope Ratings can be viewed in the Credit Rating performance report at Also refer to the central platform (CEREP) of the European Securities and Markets Authority (ESMA): A comprehensive clarification of Scope Ratings’ definitions of default and Credit Rating notations can be found at Guidance and information on how environmental, social or governance factors (ESG factors) are incorporated into the Credit Rating can be found in the respective sections of the methodologies or guidance documents provided on
      The Outlook indicates the most likely direction of the Credit Ratings if the Credit Ratings were to change within the next 12 to 18 months.

      Solicitation, key sources and quality of information
      The Rated Entity and/or its Related Third Parties participated in the Credit Rating process.
      The following substantially material sources of information were used to prepare the Credit Ratings: public domain, the Rated Entity, the Rated Entities' Related Third Parties and Scope Ratings' internal sources.
      Scope Ratings considers the quality of information available to Scope Ratings on the Rated Entity or instrument to be satisfactory. The information and data supporting the Credit Ratings originate from sources Scope Ratings considers to be reliable and accurate. Scope Ratings does not, however, independently verify the reliability and accuracy of the information and data.
      Prior to the issuance of the Credit Rating action, the Rated Entity was given the opportunity to review the Credit Ratings and/or Outlook and the principal grounds on which the Credit Ratings and/or Outlook are based. Following that review, the Credit Ratings were not amended before being issued.

      Regulatory disclosures
      These Credit Ratings and/or Outlook are issued by Scope Ratings GmbH, Lennéstraße 5, D-10785 Berlin, Tel +49 30 27891-0. The Credit Ratings and/or Outlook are UK-endorsed.
      Lead analyst: Rigel Scheller, Director
      Person responsible for approval of the Credit Ratings: Thomas Faeh, Executive Director
      The Credit Ratings/Outlook were first released by Scope Ratings on 3 September 2021. The Credit Ratings/Outlook were last updated on 5 September 2022.

      Potential conflicts
      See under Governance & Policies/Regulatory for a list of potential conflicts of interest disclosures related to the issuance of Credit Ratings.

      Conditions of use/exclusion of liability
      © 2023 Scope SE & Co. KGaA and all its subsidiaries including Scope Ratings GmbH, Scope Ratings UK Limited, Scope Fund Analysis GmbH, Scope Investor Services GmbH, and Scope ESG Analysis GmbH (collectively, Scope). All rights reserved. The information and data supporting Scope’s ratings, rating reports, rating opinions and related research and credit opinions originate from sources Scope considers to be reliable and accurate. Scope does not, however, independently verify the reliability and accuracy of the information and data. Scope’s ratings, rating reports, rating opinions, or related research and credit opinions are provided ‘as is’ without any representation or warranty of any kind. In no circumstance shall Scope or its directors, officers, employees and other representatives be liable to any party for any direct, indirect, incidental or other damages, expenses of any kind, or losses arising from any use of Scope’s ratings, rating reports, rating opinions, related research or credit opinions. Ratings and other related credit opinions issued by Scope are, and have to be viewed by any party as, opinions on relative credit risk and not a statement of fact or recommendation to purchase, hold or sell securities. Past performance does not necessarily predict future results. Any report issued by Scope is not a prospectus or similar document related to a debt security or issuing entity. Scope issues credit ratings and related research and opinions with the understanding and expectation that parties using them will assess independently the suitability of each security for investment or transaction purposes. Scope’s credit ratings address relative credit risk, they do not address other risks such as market, liquidity, legal, or volatility. The information and data included herein is protected by copyright and other laws. To reproduce, transmit, transfer, disseminate, translate, resell, or store for subsequent use for any such purpose the information and data contained herein, contact Scope Ratings GmbH at Lennéstraße 5 D-10785 Berlin.

      Related news

      Show all
      Scope upgrades Zalaco’s issuer rating to BB- with Stable Outlook

      1/3/2024 Rating announcement

      Scope upgrades Zalaco’s issuer rating to BB- with Stable Outlook

      Scope has updated its analytical report on Fnac Darty S.A.

      1/3/2024 Monitoring note

      Scope has updated its analytical report on Fnac Darty S.A.

      Scope downgrades Masterplast Nyrt. issuer rating to B/Negative from B+/UR for a possible downgrade

      28/2/2024 Rating announcement

      Scope downgrades Masterplast Nyrt. issuer rating to ...

      Scope has completed a monitoring review for ITK Holding Zrt.

      27/2/2024 Monitoring note

      Scope has completed a monitoring review for ITK Holding Zrt.

      Scope affirms Fnac Darty S.A.’s issuer rating at BBB and revises the Outlook to Stable from Negative

      23/2/2024 Rating announcement

      Scope affirms Fnac Darty S.A.’s issuer rating at BBB and ...

      Scope affirms issuer rating of Posten Bring at A and revises Outlook to Stable

      22/2/2024 Rating announcement

      Scope affirms issuer rating of Posten Bring at A and revises ...