Citycon Corporation Detailed Consensus
Consensus as of: 2024-03-04

KPI[EUR m]Q1 2023FY 2023Q1 2024 EFY 2024 EFY 2025 EFY 2026 E
Total income (GRI + Service charge)Number of Estimates3555
Total income (GRI + Service charge)Highest81.2328.0340.0351.0
Total income (GRI + Service charge)Average74.1290.077.7316.6328.6338.5
Total income (GRI + Service charge)Median77.0320.0328.0335.0
Total income (GRI + Service charge)Lowest75.0299.0313.2328.6
Gross rental income (GRI)Number of Estimates1444
Gross rental income (GRI)Highest60.5243.0252.0260.0
Gross rental income (GRI)Average55.1215.360.5234.4244.8252.6
Gross rental income (GRI)Median60.5235.3247.0253.3
Gross rental income (GRI)Lowest60.5224.0233.2243.6
Service chargeNumber of Estimates1444
Service chargeHighest20.785.088.091.0
Service chargeAverage19.074.720.781.484.086.9
Service chargeMedian20.782.883.986.0
Service chargeLowest20.775.080.084.4
Net operating income / Net rental income (NOI/NRI)Number of Estimates3555
Net operating income / Net rental income (NOI/NRI)Highest52.3221.4229.3237.0
Net operating income / Net rental income (NOI/NRI)Average47.8195.751.1213.4222.1229.7
Net operating income / Net rental income (NOI/NRI)Median51.0216.0222.0227.0
Net operating income / Net rental income (NOI/NRI)Lowest50.0197.3209.8223.5
Direct operating profitNumber of Estimates3555
Direct operating profitHighest43.0192.3200.8206.6
Direct operating profitAverage38.3164.843.0183.8192.6199.4
Direct operating profitMedian43.0188.7196.3203.7
Direct operating profitLowest42.9164.7175.6187.5
Profit attr to shareholders Number of Estimates2555
Profit attr to shareholders Highest76.2142.6159.9149.0
Profit attr to shareholders Average44.7-115.042.195.091.478.6
Profit attr to shareholders Median42.1113.079.377.6
Profit attr to shareholders Lowest8.030.019.09.0
EPRA EarningsNumber of Estimates3555
EPRA EarningsHighest28.4120.0120.0119.0
EPRA EarningsAverage25.3109.627.5112.4111.9111.4
EPRA EarningsMedian28.0111.2114.6110.4
EPRA EarningsLowest26.0104.0104.8102.6
Issue-adjusted number of shares (in million)Number of Estimates3555
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 Estimates2555
EPS basic (in Euro)Highest0.4140.7750.8700.810
EPS basic (in Euro)Average0.320-0.7000.2450.5450.5360.472
EPS basic (in Euro)Median0.2450.6150.4310.422
EPS basic (in Euro)Lowest0.0760.3050.2990.272
EPRA EPSNumber of Estimates3555
EPRA EPSHighest0.1540.6530.6530.647
EPRA EPSAverage0.1500.6510.1490.6110.6080.606
EPRA EPSMedian0.1520.6050.6230.600
EPRA EPSLowest0.1410.5660.5700.558
Dividend per ShareNumber of Estimates-555
Dividend per ShareHighest-0.300.300.30
Dividend per ShareAverage-0.30-0.280.180.18
Dividend per ShareMedian-0.300.300.30
Dividend per ShareLowest-0.200.000.00
EPRA NRV per shareNumber of Estimates-555
EPRA NRV per shareHighest-9.7010.3610.54
EPRA NRV per shareAverage10.789.30-9.018.838.92
EPRA NRV per shareMedian-9.229.169.90
EPRA NRV per shareLowest-7.505.605.10
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.