K-REITs & Infrastructure Monthly Vol.003 (2026-08)

K-REITs & Infrastructure Monthly — Vol.003 (2026-08)

Sector Returns

□ The K-REIT & Infrastructure total return index fell 0.04% in August and stayed roughly flat. Office's gain offset most of Infrastructure's fall

○ Infrastructure, 43.3% of market capitalisation, fell 3.91% and took 1.69pp off the index, while Office, at 36.3%, rose 4.02% and added 1.46pp

- Macquarie Korea Infrastructure fell 4.80% and makes up 78.5% of its sector. The sector has now fallen four months running, down 9.9% over three months

○ Each of the other four sectors contributed less than 1pp

□ The 16.9pp gap between Retail (6.41%) and Industrial (-10.44%) was wider than in any of the previous 12 months

○ The median over those months was 8.3pp

○ Industrial's fall came from ESR Kendall Square. It is 89.8% of the sector's market capitalisation and fell 12.28%, while the other two names returned 5.84% on a market-cap weighted basis

□ Office rose even without Hanwha REIT

○ Hanwha REIT's 14.66% gain contributed the most, but the other 12 names also returned 1.72% on a market-cap weighted basis and 8 of the 13 rose

Exhibit 1. 1-Month Return by Sector

Dividend-inclusive total return, weighted within each sector by beginning-of-month market capitalisation. Constituent count — Retail 3 · Diversified 1 · Office 13 · Residential 1 · Infrastructure 2 · Industrial 3. Excludes the Unclassified sector and REITs with under 1 month of history.

□ Among the names that moved each sector's return most, up or down, ESR Kendall Square, Koramco Life Infra and Hanwha REIT paid more per share than their AFFO per share for their latest reporting period (April to May 2026)

○ Dividend cover, AFFO per share over dividend per share, was 0.53x for ESR Kendall Square (Industrial), 0.68x for Koramco Life Infra (Diversified) and 0.98x for Hanwha REIT (Office)

□ On the same basis Igis Residence (Residential) at 1.49x and Lotte REIT (Retail) at 1.10x paid within their AFFO per share for their latest period (December 2025)

Exhibit 2. Constituent REITs by Sector

REIT Sector Weight in Sector 1-Month Return
롯데리츠 리테일형 70.9% +7.3%
이리츠코크렙 리테일형 12.7% +5.8%
신한서부티엔디리츠 리테일형 16.4% +2.8%
코람코라이프인프라리츠 복합형 100.0% +5.6%
한화리츠 오피스형 17.8% +17.7%
대신밸류리츠 오피스형 4.3% +12.2%
디앤디플랫폼리츠 오피스형 3.6% +9.0%
KB스타리츠 오피스형 3.9% +8.3%
미래에셋맵스리츠 오피스형 0.9% +5.0%
이지스밸류플러스리츠 오피스형 4.6% +3.9%
삼성FN리츠 오피스형 9.6% +2.8%
SK리츠 오피스형 33.1% +0.7%
제이알글로벌리츠 오피스형 4.6% +0.0%
신한알파리츠 오피스형 12.5% -0.9%
케이탑리츠 오피스형 0.8% -1.5%
NH프라임리츠 오피스형 1.4% -1.8%
NH올원리츠 오피스형 3.2% -6.2%
이지스레지던스리츠 주거형 100.0% +3.7%
KB발해인프라 인프라형 21.5% -0.7%
맥쿼리인프라 인프라형 78.5% -4.8%
마스턴프리미어리츠 산업형 2.9% +29.5%
미래에셋글로벌리츠 산업형 7.3% -3.5%
ESR켄달스퀘어리츠 산업형 89.8% -12.3%

Weight is each REIT's share of its sector by beginning-of-month market capitalisation; sector grouping and exclusions match the chart above.

Exhibit 3. Top by Trading Value

Name Trading Value Share
맥쿼리인프라 2,943.8억원 60.4%
코람코더원리츠 412.8억원 8.5%
ESR켄달스퀘어리츠 248.4억원 5.1%
KB발해인프라 206.5억원 4.2%
SK리츠 190.0억원 3.9%
신한알파리츠 128.4억원 2.6%
롯데리츠 93.7억원 1.9%
한화리츠 87.0억원 1.8%
KB스타리츠 74.1억원 1.5%
디앤디플랫폼리츠 71.0억원 1.5%

Total K-REIT trading value in 2026-08 was KRW 487.1bn.

Forward Dividend Yield

Exhibit 4. Forward Dividend Yield

REIT Price Forward Dividend Yield
신한글로벌액티브리츠 997원 25.78%
KB스타리츠 1,428원 23.81%
NH프라임리츠 3,730원 16.76%
이리츠코크렙 3,175원 11.02%
NH올원리츠 2,810원 10.68%
미래에셋글로벌리츠 1,558원 8.41%
맥쿼리인프라 9,530원 7.66%
KB발해인프라 10,280원 6.32%
케이탑리츠 793원 6.31%
미래에셋맵스리츠 1,871원 5.99%
대신밸류리츠 3,920원 5.59%
롯데리츠 3,945원 5.58%
디앤디플랫폼리츠 2,150원 5.58%
ESR켄달스퀘어리츠 3,000원 4.63%
이지스레지던스리츠 3,365원 4.46%
이지스밸류플러스리츠 3,685원 4.34%
삼성FN리츠 5,440원 3.81%
코람코라이프인프라리츠 4,355원 3.77%
SK리츠 5,650원 3.50%
신한알파리츠 5,260원 3.40%
신한서부티엔디리츠 4,000원 3.25%
코람코더원리츠 10,820원 2.54%
한화리츠 5,670원 2.38%

Sum of the next ~12 months of estimated dividends divided by the latest close. Not investment advice.

Valuation

Exhibit 6. Widest Discount to Adjusted NAV

REIT NAV/Share Price vs NAV
마스턴프리미어리츠 3,088 870 -71.8%
NH올원리츠 8,595 2,810 -67.3%
이리츠코크렙 9,254 3,175 -65.7%
케이탑리츠 2,243 793 -64.7%
미래에셋맵스리츠 5,270 1,871 -64.5%

Adjusted NAV is the platform's own estimate -- disclosed equity attributable to owners of the parent, adjusted for disclosed investment-property fair value and convertible dilution -- not a third-party disclosed figure; figures shown are a descriptive premium/discount to that NAV per share. Not a recommendation or investment advice. REITs whose audit or review opinion is modified, or which carry a material uncertainty related to going concern, are excluded from this ranking (제이알글로벌리츠, 코람코더원리츠).

Exhibit 7. Widest Premium to Adjusted NAV

REIT NAV/Share Price vs NAV
KB발해인프라 6,866 10,280 +49.7%
삼성FN리츠 4,450 5,440 +22.3%
한화리츠 5,142 5,670 +10.3%
맥쿼리인프라 10,543 9,530 -9.6%
SK리츠 6,460 5,650 -12.5%

Adjusted NAV is the platform's own estimate -- disclosed equity attributable to owners of the parent, adjusted for disclosed investment-property fair value and convertible dilution -- not a third-party disclosed figure; figures shown are a descriptive premium/discount to that NAV per share. Not a recommendation or investment advice. REITs whose audit or review opinion is modified, or which carry a material uncertainty related to going concern, are excluded from this ranking (제이알글로벌리츠, 코람코더원리츠).

Dividend Events

Exhibit 8. Ex-Dividend Schedule — September 2026

REIT Ex-Date Pay Date DPS
SK리츠 2026-09-29 2026-12-31 (추정) 66원
디앤디플랫폼리츠 2026-09-29 2026-12-30 (추정) 120원
미래에셋글로벌리츠 2026-09-29 2026-12-31 (추정) 131원
신한알파리츠 2026-09-29 2026-12-30 (추정) 179원

Asset Acquisitions & Disposals

Exhibit 9. Pipeline (Prospective Acquisitions)

No acquisitions are scheduled for September 2026.

Exhibit 10. This Month's Completed Acquisitions

No acquisitions were completed in August 2026.

Exhibit 11. Pending Disposals

REIT Asset Type Status Expected Timing Target/Expected Price
코람코라이프인프라리츠 양천 리테일형(주유소 등) 잔금 대기 2026-09-30 24,400백만원

Exhibit 12. This Month's Completed Disposals

No disposals were completed in August 2026.

Refinancing Pressure by REIT

Exhibit 13. Debt Maturity Ladder by REIT

Exhibit 14. Highest 6-Month Maturity Concentration

REIT % Maturing <6M Wtd. Avg. Maturity Nearest Maturity
삼성FN리츠 68.3% 0.43년 2026-09-24
미래에셋글로벌리츠 40.4% 0.12년 2026-10-28
신한서부티엔디리츠 39.4% 0.43년 2026-09-21
ESR켄달스퀘어리츠 33.2% 1.53년 2026-09-22
이지스밸류플러스리츠 30.5% 0.45년 2027-02-25

Sources

This report is for informational purposes only and does not constitute investment advice or a solicitation to buy or sell any security.