Download PDF

1. Company Snapshot

1.a. Company Description

SEGRO is a UK Real Estate Investment Trust (REIT), and a leading owner, manager and developer of modern warehouses and light industrial property.It owns or manages 8.1 million square metres of space (88 million square feet) valued at £13.3 billion serving customers from a wide range of industry sectors.Its properties are located in and around major cities and at key transportation hubs in the UK and in seven other European countries.

Show Full description

1.b. Last Insights on SGRO

SEGRO Plc's recent performance was negatively impacted by the acquisition of a 25% stake in the company by a major investor, Brookfield Asset Management, which may lead to a potential takeover bid. This development has sparked concerns among investors, causing a decline in the company's share price. Additionally, the recent Form 8.3 filings suggest that institutional investors are increasing their stakes in the company, potentially indicating a change in control.

1.c. Company Highlights

2. SEGRO's Strong 2025 Results Driven by Record Rent Signings and Reversion Uplifts

SEGRO reported a strong financial performance in 2025, with adjusted earnings per share increasing by 6.1% to 22.48p, beating analyst estimates of 18.5p. The company's net rental income grew by 6% on a like-for-like basis, driven by a record GBP 99 million of new headline rent, including GBP 33 million of development signings. The company's reversion uplifts delivered GBP 37 million, contributing to the growth in net rental income. The dividend per share was 31.1p, a 6.1% increase year-on-year.

Publication Date: Feb -22

📋 Highlights
  • Record New Headline Rent:: GBP 99 million new headline rent signed in 2025, including GBP 33 million in development signings.
  • Strong Financial Growth:: 6% like-for-like net rental income growth, 6.1% adjusted EPS increase, and a 36% uplift on rent reviews.
  • Portfolio Occupancy:: U.K. occupancy rose to 94.9%, driven by Continental Europe, with 50 bps improvement in U.K. logistics markets.
  • Data Center Expansion:: 2.5 gigawatts of power-enabled land secured, with development yields of 7-8% and GBP 346 million land bank potential.
  • CapEx and Reversionary Potential:: GBP 413 million invested in 2025 developments, GBP 152 million reversionary growth potential, and GBP 450-550 million 2026 CapEx guidance.

Operational Highlights

Susanne Schroeter, CFO, highlighted that 2025 was defined by strong operational execution, balance sheet discipline, and improving momentum in key markets. The U.K. business saw 33 million square feet of logistics occupational activity, with vacancy rates nudging down. The company's U.K. occupancy improved by 50 basis points to 93.1%. In Continental Europe, leasing activity outperformed the pre-pandemic average, with a strong performance in existing portfolios and development pipelines.

Portfolio Valuation and Balance Sheet

The portfolio valuation grew by 1% on a like-for-like basis, with ERV growth of 2.3% across the group. The balance sheet remains strong, with loan-to-value at 31% and net debt-to-EBITDA at 8.4x. The company's development pipeline represents GBP 62 million of potential rent, with 47% already leased.

Growth Prospects

SEGRO is well-positioned to benefit from the growth in data centers, with a portfolio of powered land across key European availability zones, totaling over 2.5 gigawatts. The company has made progress on its data center strategy, including securing planning approvals and initiating infrastructure works. Analysts estimate next year's revenue growth at 5.8%. The company's growth prospects are driven by its high-quality reversionary potential, upside from industrial and logistics development, and the data center opportunity.

Valuation

Using the current P/E Ratio of 25.75, it appears that the market has priced in a certain level of growth. The Dividend Yield of 3.67% is attractive, and the company's ability to deliver a growing dividend is supported by its strong financial performance. The EV/EBITDA ratio of 33.02 suggests that the company's valuation is sensitive to changes in its operating performance.

3. NewsRoom

Card image cap

FTSE 100 holds firm amid hefty gold miner losses

Oct -21

Source:

Card image cap

Maritime Transport and DB Cargo UK initiate new rail freight service

Jun -20

Source:

Card image cap

Stocks to watch this week: Broadcom, Lululemon, British American Tobacco, Dr Martens and Rémy Cointreau

May -30

Source:

Card image cap

A new £1 billion data centre at Park Royal 'will power London's digital growth'

Mar -25

Source:

Card image cap

Segro partners with Oaktree-owned Pure on £1bn data centre in London

Mar -25

Source:

Card image cap

Segro PLC (SEGXF) (Q4 2024) Earnings Call Highlights: Strong Rent Commitments and Strategic ...

Feb -15

Source:

Card image cap

UK's Segro plans data centre strategy shift as AI booms

Feb -14

Source:

Card image cap

SEGRO Plc (SEGXF) Faces 21% Stock Decline Despite Ambitious Data Center Growth Plans and 19% Upside Potential

Jan -31

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (15.00%)

6. Segments

Real Estate Investment Trust

Expected Growth: 15%

SEGRO Plc's 15% growth in Real Estate Investment Trust (REIT) is driven by increasing demand for logistics and warehouse space, fueled by e-commerce growth and urbanization. Strong property portfolio management, strategic acquisitions, and rent increases also contribute to growth. Additionally, a solid balance sheet and access to capital enable the company to capitalize on opportunities, further driving growth.

7. Detailed Products

Industrial Logistics

SEGRO Plc provides high-quality industrial logistics facilities for businesses, offering flexible and adaptable spaces for storage, distribution, and manufacturing.

Urban Warehousing

SEGRO Plc offers urban warehousing solutions, providing modern and flexible storage spaces in urban locations, close to city centers and transportation hubs.

Data Centers

SEGRO Plc provides secure and reliable data center facilities, offering high-performance computing and storage solutions for businesses.

Cold Storage

SEGRO Plc offers cold storage facilities, providing temperature-controlled environments for the storage of perishable goods.

Land and Development

SEGRO Plc provides land and development opportunities for businesses, offering bespoke solutions for industrial and logistics projects.

8. SEGRO Plc's Porter Forces

Forces Ranking

Threat Of Substitutes

SEGRO Plc operates in the industrial property sector, which has a moderate threat of substitutes. While there are alternative options for customers, such as building their own warehouses or using third-party logistics providers, SEGRO's specialized services and expertise in logistics and supply chain management reduce the threat of substitutes.

Bargaining Power Of Customers

SEGRO Plc's customers, typically large retailers and manufacturers, have limited bargaining power due to the company's strong market position and diversified customer base. This reduces the risk of customers negotiating lower prices or demanding customized services.

Bargaining Power Of Suppliers

SEGRO Plc relies on a network of suppliers for construction materials, labor, and services. While suppliers have some bargaining power, SEGRO's scale and reputation in the industry mitigate this risk, allowing the company to negotiate favorable terms.

Threat Of New Entrants

The industrial property sector has high barriers to entry, including significant capital requirements, regulatory hurdles, and the need for specialized expertise. This limits the threat of new entrants and allows SEGRO Plc to maintain its market position.

Intensity Of Rivalry

The industrial property sector is highly competitive, with several established players vying for market share. SEGRO Plc faces intense competition from rivals such as Prologis, GLP, and Logicor, which can lead to pricing pressure and increased marketing expenses.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 32.91%
Debt Cost 3.95%
Equity Weight 67.09%
Equity Cost 7.67%
WACC 6.45%
Leverage 49.06%

11. Quality Control: SEGRO Plc passed 5 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
Tritax Big Box

A-Score: 6.5/10

Value: 3.8

Growth: 5.7

Quality: 7.0

Yield: 8.1

Momentum: 5.5

Volatility: 8.7

1-Year Total Return ->

View Full Report
Stock-Card
WDP

A-Score: 6.2/10

Value: 4.5

Growth: 5.7

Quality: 6.4

Yield: 6.2

Momentum: 6.0

Volatility: 8.7

1-Year Total Return ->

View Full Report
Stock-Card
Innovative Industrial Properties

A-Score: 6.1/10

Value: 6.8

Growth: 6.2

Quality: 8.2

Yield: 10.0

Momentum: 0.5

Volatility: 5.0

1-Year Total Return ->

View Full Report
Stock-Card
Safestore

A-Score: 6.0/10

Value: 5.1

Growth: 5.8

Quality: 7.5

Yield: 7.5

Momentum: 4.0

Volatility: 6.0

1-Year Total Return ->

View Full Report
Stock-Card
Big Yellow

A-Score: 5.5/10

Value: 3.7

Growth: 4.4

Quality: 6.4

Yield: 7.5

Momentum: 5.0

Volatility: 5.7

1-Year Total Return ->

View Full Report
Stock-Card
SEGRO

A-Score: 5.0/10

Value: 2.8

Growth: 3.4

Quality: 6.2

Yield: 6.2

Momentum: 3.0

Volatility: 8.3

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

7.1$

Current Price

7.1$

Potential

-0.00%

Expected Cash-Flows