Citycon Corporation Detailed Consensus >> Group
Consensus as of: 2024-05-24

KPI[EUR m]Q2 2023FY 2023Q2 2024 EFY 2024 EFY 2025 EFY 2026 E
Total income (GRI + Service charge)Number of Estimates3444
Total income (GRI + Service charge)Highest79.4320.6332.9340.1
Total income (GRI + Service charge)Average70.0290.078.5316.8324.9333.7
Total income (GRI + Service charge)Median79.0318.4328.4335.6
Total income (GRI + Service charge)Lowest77.0309.7310.1323.6
Gross rental income (GRI)Number of Estimates1333
Gross rental income (GRI)Highest59.5236.7247.2253.0
Gross rental income (GRI)Average52.6215.359.5232.5241.9248.3
Gross rental income (GRI)Median59.5231.1243.3248.4
Gross rental income (GRI)Lowest59.5229.7235.1243.6
Service chargeNumber of Estimates1333
Service chargeHighest19.985.685.787.1
Service chargeAverage17.474.719.983.281.784.6
Service chargeMedian19.983.984.486.8
Service chargeLowest19.980.075.080.0
Net operating income / Net rental income (NOI/NRI)Number of Estimates3444
Net operating income / Net rental income (NOI/NRI)Highest55.2216.6225.8231.1
Net operating income / Net rental income (NOI/NRI)Average48.9195.754.7213.4219.0225.5
Net operating income / Net rental income (NOI/NRI)Median55.0214.7221.2226.3
Net operating income / Net rental income (NOI/NRI)Lowest54.0207.5207.8218.4
Direct operating profitNumber of Estimates3444
Direct operating profitHighest47.6188.0199.0203.0
Direct operating profitAverage42.2164.847.2183.6191.5197.0
Direct operating profitMedian47.0183.6192.8197.1
Direct operating profitLowest47.0179.4181.5190.9
Profit attr to shareholders Number of Estimates2444
Profit attr to shareholders Highest23.0130.8124.9165.7
Profit attr to shareholders Average36.7-115.022.8111.787.896.8
Profit attr to shareholders Median22.8126.682.679.7
Profit attr to shareholders Lowest22.663.061.062.0
EPRA EarningsNumber of Estimates3444
EPRA EarningsHighest30.0117.9115.4118.6
EPRA EarningsAverage26.6109.629.9113.6110.2109.7
EPRA EarningsMedian30.0113.6113.6113.0
EPRA EarningsLowest29.8109.498.094.0
Issue-adjusted number of shares (in million)Number of Estimates3444
Issue-adjusted number of shares (in million)Highest183.9183.9183.9183.9
Issue-adjusted number of shares (in million)Average168.0168.0183.9183.9183.9183.9
Issue-adjusted number of shares (in million)Median183.9183.9183.9183.9
Issue-adjusted number of shares (in million)Lowest183.9183.9183.9183.9
EPS basic (in Euro)Number of Estimates2444
EPS basic (in Euro)Highest0.1230.7030.6790.901
EPS basic (in Euro)Average0.180-0.7000.1080.5730.4300.473
EPS basic (in Euro)Median0.1080.6220.3670.361
EPS basic (in Euro)Lowest0.0920.3430.3050.266
EPRA EPSNumber of Estimates3444
EPRA EPSHighest0.1630.6410.6280.645
EPRA EPSAverage0.1590.6510.1630.6180.5990.596
EPRA EPSMedian0.1630.6180.6180.615
EPRA EPSLowest0.1620.5950.5330.511
Dividend per ShareNumber of Estimates-444
Dividend per ShareHighest-0.300.300.30
Dividend per ShareAverage-0.30-0.300.230.23
Dividend per ShareMedian-0.300.300.30
Dividend per ShareLowest-0.300.000.00
EPRA NRV per shareNumber of Estimates-444
EPRA NRV per shareHighest-9.419.7710.41
EPRA NRV per shareAverage10.719.30-8.768.508.61
EPRA NRV per shareMedian-
EPRA NRV per shareLowest-7.585.955.96

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.