Citycon Corporation Detailed Consensus >> Group
Last Update: 2021-03-03

KPI[EUR m]Q1 2020FY 2020Q1 2021 EFY 2021 EFY 2022 EFY 2023 E
Total income (GRI + Service charge)Number of Estimates5664
Total income (GRI + Service charge)Highest76.7300.0311.2332.0
Total income (GRI + Service charge)Average76.0295.575.1291.8297.8307.7
Total income (GRI + Service charge)Median76.0292.3298.4307.9
Total income (GRI + Service charge)Lowest73.0282.0282.0283.0
Gross rental income (GRI)Number of Estimates2663
Gross rental income (GRI)Highest57.3225.0237.2254.7
Gross rental income (GRI)Average57.9224.356.7221.4228.5239.2
Gross rental income (GRI)Median56.7221.5231.0251.0
Gross rental income (GRI)Lowest56.0217.1216.0212.0
Service chargeNumber of Estimates2553
Service chargeHighest18.775.075.081.0
Service chargeAverage18.171.217.973.074.276.7
Service chargeMedian17.972.074.075.0
Service chargeLowest17.072.073.074.0
Net operating income / Net rental icome (NOI/NRI)Number of Estimates3774
Net operating income / Net rental icome (NOI/NRI)Highest53.0207.0222.0233.9
Net operating income / Net rental icome (NOI/NRI)Average52.4205.451.3203.9211.2215.7
Net operating income / Net rental icome (NOI/NRI)Median51.9205.2213.0216.0
Net operating income / Net rental icome (NOI/NRI)Lowest49.0198.0198.0197.0
Direct operating profitNumber of Estimates5774
Direct operating profitHighest47.1182.6196.0210.0
Direct operating profitAverage46.2180.445.1178.5185.1188.5
Direct operating profitMedian45.4181.0189.1188.5
Direct operating profitLowest43.0172.0170.0167.0
Profit attr to shareholders Number of Estimates4774
Profit attr to shareholders Highest23.096.0140.0115.0
Profit attr to shareholders Average14.0-28.09.413.760.170.2
Profit attr to shareholders Median15.730.059.472.9
Profit attr to shareholders Lowest-16.9-83.0-65.020.0
EPRA EarningsNumber of Estimates1331
EPRA EarningsHighest33.1131.0145.0156.1
EPRA EarningsAverage34.8136.633.1127.3140.8156.1
EPRA EarningsMedian33.1127.0140.4156.1
EPRA EarningsLowest33.1124.0137.0156.1
Issue-adjusted number of shares (in million)Number of Estimates4774
Issue-adjusted number of shares (in million)Highest178.0178.0178.0178.0
Issue-adjusted number of shares (in million)Average178.0178.0178.0178.0178.0178.0
Issue-adjusted number of shares (in million)Median178.0178.0178.0178.0
Issue-adjusted number of shares (in million)Lowest178.0178.0178.0178.0
EPS basic (in Euro)Number of Estimates4774
EPS basic (in Euro)Highest0.1290.5390.7870.646
EPS basic (in Euro)Average0.060-0.2500.0530.0770.3370.394
EPS basic (in Euro)Median0.0880.1690.3340.410
EPS basic (in Euro)Lowest-0.095-0.466-0.3650.112
EPRA EPSNumber of Estimates1331
EPRA EPSHighest0.1860.7360.8150.877
EPRA EPSAverage0.1950.7670.1860.7150.7910.877
EPRA EPSMedian0.1860.7140.7890.877
EPRA EPSLowest0.1860.6970.7700.877
Dividend per ShareNumber of Estimates-774
Dividend per ShareHighest-0.500.560.48
Dividend per ShareAverage-0.54-0.470.470.42
Dividend per ShareMedian-0.500.480.40
Dividend per ShareLowest-0.400.400.40
EPRA NAV per shareNumber of Estimates-663
EPRA NAV per shareHighest-10.9810.7210.20
EPRA NAV per shareAverage11.3611.30-10.6910.4110.08
EPRA NAV per shareMedian-10.7410.4810.20
EPRA NAV per shareLowest-10.409.999.85
Disclaimer

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.