First Circle Mortgage Investment Corporation

Consistently Generating Above Average Yields

Published: 2/22/2024

Author: Sid Rajeev, B.Tech, CFA, MBA

Thumbnail of the report Consistently Generating Above Average Yields
*First Circle Mortgage Investment Corporation has paid FRC a fee for research coverage and distribution of reports. See last page for other important disclosures, rating, and risk definitions.

Sector: Financial Service | Industry: REIT-Mortgage

Ticker Symbols:
Rating and Key Data
MetricsValue
Current PriceUS $
Fair ValueUS $
Risk2
52 Week RangeUS $
Shares O/S (M)N/A
Market Cap. (M)US $
Current Yield (%)N/A
P/E (forward)N/A
P/BN/A

Report Highlights

Highlights

In FY2023 (ended September 2023), mortgage receivables increased 2% YoY to $193M vs our estimate of $200M.

The yield increased by 2.8 pp to 9.8%, beating our estimate of 9.0%, driven by higher lending rates. FCMIC has been able to raise lending rates quickly, as 70%+ of its mortgages are floating rates.

 

The MIC remains focused on first mortgages for single family residential units in B.C.

Despite a recent uptick in inflation, and a downtick in the unemployment rate, we anticipate the Bank of Canada will cut rates by June/July 2024, driven by rising financial instability, and mortgage costs.

In spite of a sharp decline in real estate activity in 2023, residential property prices have remained resilient. As of January 2024, prices in B.C. were up 11% YoY. We anticipate transaction volumes will pick up in H2-2024, driven by lower interest rates.

As of September 2023, FCMIC had $12M (6% of the portfolio) in stage three (impaired) mortgages, spread across 10 out of 256 properties, up from nil at the end of FY2022. We believe FCMIC’s low LTV (51%) puts them in a comfortable position. FCMIC is not anticipating any losses from these impaired mortgages, a conviction supported by both management’s and their auditor’s decision to allocate nil of the portfolio to loan loss allowances.

Anticipating a decline in rates in H2-2024, we find high-yielding funds, such as FCMIC, increasingly appealing. We are projecting a yield of 9.1% in FY2024. 


Financials

 

Investment Strategy

- Primary focus on single-family residential units in B.C.

- 25% of the MIC’s assets are invested in industrial and commercial mortgages

- 30% of the MIC’s assets are invested in second mortgages

- Terms of less than two years

- 75% LTV

The following table shows how FCMIC’s portfolio compares to that of other MICs (with AUM of $100M+) focused on single-family residential units.

 

First mortgage table

Source: FRC/Various

FCMIC has a lower risk-profile, driven by higher first mortgages, and lower LTV

FCMIC's ability to generate higher yields is driven by its large share of floating-rate mortgages, and use of leverage

FCMIC's portfolio is concentrated in B.C., indicating limited geographic diversification


Portfolio Details (YE: September 30th)

Potfolio Details

Source: Company/FRC

In FY2023, mortgage receivables were up 2% YoY to $193M vs our forecast of $200M

 

Balancesheet

Debt/capital declined by 6 pp to 26%


Mortgage OriginationsSource: Company/FRC

In FY2023, mortgage originations were down 34% YoY; repayments were down 15%

 

Mortgages by Priority

Exposure to first mortgages declined, implying a slight increase in risk

 

Average mortgage size

At the end of FY2023, only 1.9% of mortgages had terms of 12+ months, down from 3.4% at the end of FY2022, implying lower risk

 

Mortgages by duration

Source: Company/FRC

At the end of FY2023, only 1.9% of mortgages had terms of 12+ months, down from 3.4% at the end of FY2022, implying lower risk

 

Morgtages by property type

Exposure to residential units (already built) declined 7.5 pp to 66%, implying higher risk


Mortgages by Region

At the end of 2023, 61% of mortgages were in the Greater Vancouver area

 

Geographical Distribution

Source: Company/FRC

Weighted LTV

LTV declined 2 ppt, implying lower risk

 

Weigheted average interest rate

FCMIC has been able to raise lending rates quickly, as 70%+ of its mortgages are floating rates

Nil realized losses



Loan loss allowances

Stage three (impaired) mortgages increased from nil at the end of FY2022, to 6% at the end of FY2023


Mortgages by quality

Source: Company/FRC

However, management has not allocated any loan loss allowances as they are not expecting any losses from impaired mortgages, given the security held against them; we note that this is highly unusual as most MICs typically allocate 0.2%-1.0% of their mortgages to loan loss allowances


Parameter

Source: FRC

In summary, we believe the portfolio’s risk profile has increased slightly due to lower exposure to first mortgages, and higher stage three mortgages, partially offset by the impact of lower LTV mortgages

 

Financials

Income Statement

Source: Company/FRC

FY2023 revenue was up 44% YoY, beating our estimate by 1%, due to higher rates

Dividends were up 41% YoY, beating our estimate by 12%

Reported nil in loan loss provisions vs our forecast of $1M

 

Mortgage receivables

The yield increased from 7.02% in FY2022, to 9.81% in FY2023, beating our estimate by 81 bp

 

Weighted average interest rate

Source: Company/FRC

The premium/differential has been declining due to competition

 

FRC Rating


Key Financials

Source: FRC

Due to higher rates, we are raising our FY2024 yield forecast from 7.9% to 9.1%


FRC forecast

Source: FRC

Our forecast is conservative as we are assuming loan loss allowances totaling 0.5% of the portfolio over the next 24 months

Our estimate for the FY2024 yield varies between 8.0% and 9.5%, using various loan loss allowances


We are reiterating our overall rating of 2, and risk rating of 2. Anticipating a decline in rates this year, we find high-yielding funds, such as FCMIC, increasingly appealing. Key risks include a softer mortgage origination market, and higher default rates. We believe FCMIC generates higher than average yields, and maintains a relatively low-risk portfolio, with a high percentage of low-LTV/floating rate/first mortgages.

FRC rating

Risks

We believe the MIC is exposed to the following key risks (not exhaustive):

- Operates in a highly competitive sector

- Timely deployment of capital is crucial

- A downturn in the real estate sector may impact the company’s deal flow

- Geographical concentration

- Distributions are not guaranteed

- Leverage increases the fund’s exposure to negative events

- Although the MIC’s primary focus is on first mortgages, it may invest in second mortgages which carry higher risk

- Default rates can rise during recession