VISC11 Vinci Shopping Centers — payout 89,79% no 1T2026 mas R$ 1 Bi em obrigações segura o múltiplo
Intermediate Shopping Centers Mai/2026

O VISC11 generated more than it distributed in 1Q26 — but R$ 1 Bi in secured bonds the multiple

The ITR 1T2026 delivered between 18 and 19 May confirmed what matters: the consolidated quarterly payout was 89,79%, which supports the DPS of R$ 0,84 in the short term. But VISC11 load R$ 1,07 billion in acquisition bonds — 32% of net worth. The fund generates result, but the debt weight stops the multiple and creates three paths, none comfortable for the unit holder.

10/06/2026 update: In 08/06/2026 the Bank Safra published its June/2026 FIIs portfolio without VISC11 (absence coming since April), and the unit retreated about 3,5% on the same day (from ~R$ 105 to ~R$ 101). As a counterpoint, Empiricus included VISC11 in its Jun/2026 portfolio in place of PMLL11. Operational data from April/26 reported by the community point NOI/m2 +15,3% and SSS +6,6% (not confirmed in primary source — RG Apr/26 not yet analyzed). Quotation 10/06: R$ 100,85.

Is R$ 0,84 DPS threatened? Sell, keep or buy more?

Is the monthly income at risk?

Not in the quarterly aggregate. The ITR 1T2026 showed 89,79% payout — the fund generated R$ 80,9 Mi and distributed R$ 72,6 Mi. The 118% spike in isolated March was a punctual effect of the purchase of 10% from BH Shopping on 27/03, which drained box that particular month. The fund manager reaffirmed R$ 0,84 guidelines to R$ 0,90 per unit up to Dec/2026.

So it's time to buy more?

Oh, no. The fund has R$ 1,07 Bi in acquisition bonds (Ancar, Campinas, BH Shopping, Midway Mall, Parallel, Granja Vianna) that will force one of these three exits in 2026-2027: sale of assets (potential accounting loss), new issue (dilution if exit below VP) or more leverage ( margin compression). None of the three adds value to the unit in the short term.

And who's got it in their wallet?

The unit to R$ 108,19 negotiates with P/VP of 0,93 (7% discount on R$ 116,64 VP) and DY delivery from 8,97%. . It's a fair discount for risk, not a bargain. VISC11 is not sale — it is maintenance in an already balanced portfolio.

VEREDICLE: KEEP • Note 7,3/10

Current background photo

Quotation
R$ 108,19
19/May/2026
P/VP
0,93
VP R$ 116,64
DPS Monthly
R$ 0,84
Guidance up to Dec/26
DY 12m
8,97%
IR-free
PL
R$ 3,36 Bi
28,83 Mi units
Quotators
343.939
High liquidity
Occupation
94,8%
32 malls
Volume 21d
R$ 11,0 Mi
mean/day

The ITR 1Q2026 and the number that changed the reading

The quarterly information delivered between 18 and 19 May brought the missing data to close the thesis. By March 2026, the fund had reported payout isolated from 118% — distributed more than it generated. This triggered the alert: Would the R$ 0,84 DPS be sustainable?

The answer came now, with the consolidated quarter:

Consolidated Payout 1Q2026
R$ 80,9 Mi
financial result generated
? R$ 72,6 Mi
distributed income
= 89,79%
quarterly payout

This number solves short-term anxiety. The fund generated ZQX0ZX Mi above of what he distributed in the quarter — left box, did not fail. The DPS of R$ 0,84 is covered by the recurring result.

The consolidated mattress (including participation in the Parallel FII) R$ 1,47 per unit. . In a pessimistic scenario — with no new result — it would cover approximately 11 months distribution at the current level. It's not enough, but it eliminates the risk of immediate cut.

Why did March alone show 118%?

On 27 March, the fund concluded the acquisition of 10% from BH Shopping (administered by Multiplan) by R$ 285 million. The purchase drained cash at the closing of the month, distorting the payout of the month isolated — but the estimated yield of the participation is of 11,3% in the first three years, which means that the asset quickly pays the cash effect.

The ITR consolidated the quarter and showed that, discounted this event, the operation is in balance. VISC11 does not distribute artificially — the recurrent result covers the PSD.

The weight of R$ 1,07 billion in bonds

Here's why the unit negotiates with 7% discount on VP even with healthy payout. The fund carries bonds per acquisition that add up R$ 1,07 billion, or 32% of net worth.

Obligations Acquisition
R$ 1,07 Bi
PL 32%
Net Debt
R$ 885 Mi
R$ 182 Mi box
Consumption Box 2026
R$ 150,7 Mi
designed
Reassessment 2025
- R$ 205,9 Mi
Corrected PV

Where does all this debt come from?

O Ancar portfolio alone responds by R$ 352,9 Mi indexed to IPCA + 6,25%. . Campinas tranche 2 adds R$ 96 Mi to IPCA + 7,65%. . The purchase of BH Shopping comes with three series of CRI plus two IPCA plots, totaling R$ 285 Mi with fees ranging from CDI + 1,10% in the short series, IPCA + 8,92% on long plots. Midway Mall in Natal was structured via two CRIs (CDI + 1,70/ZQX1ZX), Granja Vianna the CDI + 1,85% and the participation in the Parallel carries two IPCA plots.

In a scenario of Seal to 14,5% and IPCA running near 5%, these bonds cost the bottom, on average, close to 15% per year — the equivalent of almost twice the DY he pays.

The VP dropped R$ 8,12 by unit in 15 months. From R$ 124,76 in Dec/24 to R$ 117,99 in Dec/25 and R$ 116,64 in Mar/26. It was equity reassessment, not sale — but reflects the discount that the market already charges from expensive shopping malls. The rectification of -1,2% in Ribeirão Shopping in Mar/26 (inconsistency of participation between blocks) reinforces that the remeasurement process is still open.

The 3 exits — and the impact of each on the unit

With R$ 150,7 Mi of cash consumption designed in 2026 and winning obligations, the fund manager will have to choose at least one of these three routes. None of them adds value to the unit in the short term.

1

Sale of assets to amortize

Disinvest a minority stake and use the cashier to reduce the most expensive liability.

Pros
  • Reduces balance sheet risk
  • Can release positive report
Cons
  • Cold Liquidity for Shopping
  • Risk of sale below the accounting VP
  • Reduces NOI future
2

New unit issue

Capture directly from the market to repay debt and finance new acquisitions.

Pros
  • Lock cost of capital
  • Maintains portfolio assets
Cons
  • With P/VP 0,93, emission dilutes
  • Sales pressure on ad
  • Decreases DPS by unit
3

More leverage (roll debt)

Roll debt by winning and capturing new CRIs to cover the 2026 cashier.

Pros
  • Faster to run
  • Preserve portfolio intact
Cons
  • Financial cost 14-15% a.a.
  • Compresss operating margin
  • Increases sensitivity to Selic

The market already priced that dance. The 0,93 P/VP is not an anomaly — it is the discount that reflects the trade-off known between expensive debt and robust cash generation.

The portfolio: 32 malls, NOI rising, stable sales

Despite the burden of debt, the operation is healthy. O VISC11 is the owner or coparticipe of 32 malls distributed in 15 states plus the Federal District, with own ABL of 300 thousand m2 and occupation of 94,8%. . About NOI 70% comes from minority holdings — Bangu (10% via Allos), Minas Shopping (10% via Ancar), Iguatemi Bosque (6% via JCC), Plaza Sul (5% via Allos) and the newly purchased BH Shopping (10% via Multiplan).

+7,2%
NOI box/m2 YoY (R$ 98)
+4,6%
SSR Feb/26
R$ 1.267
Sales/m2 (stable)
-3,3%
Net default

February data show a mixed but controlled picture: NOI box/m2 grew 7,2% YoY, SSR advanced 4,6%, sales/m2 remained stable in R$ 1.267 and net default is in recovery (-3,3%). The weak point was the -ZQX0ZX SSS and the flow of vehicles in -2,8% — sign that the consumer is more cautious, but the transfer of rent via contractual readjustment secures the result.

The purchase of 10% from BH Shopping by R$ 285 Mi with estimated Yield of 11,3% in the first three years is good allocation — Multiplan is one of the best operators in the country and the asset is triple-A. The problem is not what he bought; it's how he paid.

Vinci Real Estate: solid track record holds the thesis

The fund manager is the Vinci Real Estate (currently Vinci Compass, former Vinci Partners), with administration of the BRL Trust DTVM (Apex Group) and audit of KPMG. Since the IPO in 2017, VISC11 He gave it up. +120% profitability versus IFIX +73,9% and liquid CDI +88,1%. It beat the index by 46 percentage points and the CDI by 32 points in just over 8 years.

It is a history that justifies lower discount on VP — and it is probably what holds the fund in P/VP 0,93 and not in 0,85. Taking Vinci out of command would be overstated pessimism.

Selic a 14,5% vs DY 8,97%: the negative spread of the thesis

The spread that defines the cycle
8,97%DY VISC11 (free) 14,5%Current Selic = −5,5 p.p.negative spread

Even considering the IR exemption on FII dividends, the gross equivalent (~10,5%) is still below Selic. The unit is giving up return in the short term betting on Fall of the fee and re-enactment of the multiple When that happens.

This is the critical point for those who think about buying now: the thesis requires patience. The DY of VISC11 it is only attractive in relative terms when Selic falls to something close to 11% — and yet, without re-enactment of the unit, the spread remains thin. The bet is triple: interest cut, high unit and preserved DPS. All three legs have to deliver.

Peers: 4th place in premium shopping malls

Compared to other high-quality shopping FIIs, the VISC11 Stay behind the XPML11, do HGBS11 and PMLL11, but in front of HSML11.

# FII RAP Note Relative position
1 XPML11 8,4 Leader — XP scale, premium assets
2 HGBS11 8,0 Credit Suisse Hedging-Griffo, consolidated portfolio
3 PMLL11 7,4 Focus on medium assets and high yeld
4 VISC11 7,3 You Are Here — Debt Weight Penalizes
5 HSML11 7,0 HSI Shopping, smaller portfolio

O -0,3 point the difference for direct peer is exactly the reflection of bonds for acquisition. If the debt was lower, the fund could be tied with the PMLL11 or get close to HGBS11.

For who it is — and for whom it is not

♪ It makes sense to ♪

  • Cotista who already has position and seeks stable monthly income (R$ 0,84/unit)
  • Who bet on Selic's cutting cycle in 2026-2027
  • Investor with horizon 3-5 years willing to endure volatility
  • Wallet of FIIs that needs diversified exposure to malls (32 assets, 15 UFs)
  • Who values the track record da Vinci Compass above timing

♪ It doesn't make sense ♪

  • Who seeks yeld superior to Selic in the short term
  • Investor who does not want a risk of dilution by new emission in 2026
  • Wallet already concentrated in mall brick FIIs
  • Who needs the capital in the next 12-18 months
  • Profile that prefers zero leverage — here is PL 32% in bonds

Verdict

Rich Note to the Few
7,3
10 — 4th place in the high quality shopping malls
MANTER

O VISC11 delivered in 1Q2026 the missing confirmation: the financial result covers the DPS R$ 0,84 with 89,79% payout. The fund manager is good, the portfolio is diverse, the occupation is high. But the unit holder who enters now is paying to wait — wait for Selic to fall, wait for the debt to be amortised without diluting, wait for the multiple to return to 1,00.

"The VISC11 is not a problem to solve, it is a thesis to accommodate — who already has insurance, who does not have better alternatives in the same bucket before becoming another waiting for the cycle."

Responsibilities

This article is exclusively informative and analytical, reflecting Rico's reading to the Few about the public data of the VISC11 available by May 19, 2026 (ITR 1T2026, relevant facts, management reports, acquisition reports and quotation data). It does not constitute a recommendation for the purchase, sale or maintenance of any asset or offer of any kind. Investment decisions should consider personal profile, objectives, horizon, asset situation and investor risk tolerance. Shopping FIIs are subject to risks of vacancy, default, loss of flow, patrimonial reassessment, leverage, tax changes and macroeconomic cycle. Past profitability is not a guarantee of future profitability. Consult a certified investment advisor and read the regulation and the last management report of the fund before any decision.