Header cover image

Upcoming Projects Like Casa Fasano And Reserva Cidade Jardim Will Diversify Revenue Streams

WA
Consensus Narrative from 8 Analysts

Published

February 19 2025

Updated

February 19 2025

Key Takeaways

  • JHSF's expansion in recurring income and international hospitality aims to diversify revenue streams and boost margins through new projects and higher occupancy rates.
  • Developing real estate and airport businesses enhance cash flow, while capital recycling focuses on high-margin segments to improve earnings and financial stability.
  • High reliance on luxury markets makes JHSF vulnerable to economic downturns, with significant capital investments posing risks to financial returns and profitability.

Catalysts

About JHSF Participações
    Through its subsidiaries, engages in the real estate development business.
What are the underlying business or industry changes driving this perspective?
  • The expansion of JHSF's recurring income businesses, including new projects and launches like Casa Fasano, Boa Vista Town Center, and Shops Faria Lima, is expected to increase revenue streams and enhance net margins by diversifying the company's income base.
  • The international expansion of the Fasano brand with projects like Fasano Sardinia and Fasano Cascais, as well as increased occupancy and RevPAR in hospitality, could lead to higher revenue and improved earnings from the hospitality segment.
  • The ongoing development of real estate projects like Reserva Cidade Jardim and high-margin real estate sales with unperformed receivables over R$1 billion are likely to impact future revenue recognition and profit margins positively once performance criteria are met and revenues are appropriated.
  • The company's airport business is expanding, with an increase from 12 to 16 hangars planned for 2025, which should enhance cash flow and earnings due to high demand and efficient operational scaling at relatively low additional cost.
  • JHSF's capital recycling strategy, seen in asset sales and refinancing of debt, aims to concentrate on high-income, high-margin segments, potentially improving long-term earnings and financial stability through reduced leverage and efficient capital allocation.

JHSF Participações Earnings and Revenue Growth

JHSF Participações Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming JHSF Participações's revenue will grow by 19.5% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 13.6% today to 32.4% in 3 years time.
  • Analysts expect earnings to reach R$854.2 million (and earnings per share of R$1.15) by about February 2028, up from R$210.4 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 9.7x on those 2028 earnings, down from 13.0x today. This future PE is greater than the current PE for the BR Real Estate industry at 7.6x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 21.12%, as per the Simply Wall St company report.

JHSF Participações Future Earnings Per Share Growth

JHSF Participações Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • High reliance on high-income clientele and luxury markets increases vulnerability to economic downturns that could significantly impact its revenue streams and margins.
  • Significant investment in new projects and expansion efforts requires substantial capital, posing risks related to project execution and financial returns, potentially affecting earnings and net margins if projects do not perform as expected.
  • The ongoing need for long-term and substantial capital structure adjustments indicates potential liquidity issues, increasing financial risk and potentially impacting net debt positions and profitability.
  • The noted impact of accounting effects on real estate margins due to the mix of performed and unperformed revenue creates uncertainty regarding accurate profit realization, potentially affecting net margins and investor perceptions.
  • Expansion in international markets through asset-light models exposes the company to foreign market risks and uncertain revenue generation, which could negatively affect future earnings and margins if not managed effectively.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of R$6.938 for JHSF Participações based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of R$10.0, and the most bearish reporting a price target of just R$4.2.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be R$2.6 billion, earnings will come to R$854.2 million, and it would be trading on a PE ratio of 9.7x, assuming you use a discount rate of 21.1%.
  • Given the current share price of R$4.04, the analyst price target of R$6.94 is 41.8% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value
R$6.9
44.6% undervalued intrinsic discount
Analyst Price Target Fair Value
Future estimation in
PastFuture-378m3b2014201720202023202520262028Revenue R$2.6bEarnings R$854.2m
% p.a.
Decrease
Increase
Current revenue growth rate
19.35%
Real Estate revenue growth rate
0.22%