Citycon Corporation Detailed Consensus
Last Update: 2020-05-04

KPI[EUR m]Q2 2019FY 2019Q2 2020 EFY 2020 EFY 2021 EFY 2022 E
Total income (GRI + Service charge)Number of Estimates3444
Total income (GRI + Service charge)Highest73.4291.8309.0312.0
Total income (GRI + Service charge)Average78.1309.265.4281.5290.7296.9
Total income (GRI + Service charge)Median61.7285.0292.3304.2
Total income (GRI + Service charge)Lowest61.0264.0269.0267.0
Gross rental income (GRI)Number of Estimates3322
Gross rental income (GRI)Highest54.8217.1204.6225.3
Gross rental income (GRI)Average59.0232.146.8206.0197.3206.2
Gross rental income (GRI)Median43.7213.8197.3206.2
Gross rental income (GRI)Lowest42.0187.0190.0187.0
Service chargeNumber of Estimates3322
Service chargeHighest19.
Service chargeAverage19.177.118.575.676.577.0
Service chargeMedian18.675.276.577.0
Service chargeLowest18.074.774.074.0
Net operating income / Net rental icome (NOI/NRI)Number of Estimates2333
Net operating income / Net rental icome (NOI/NRI)Highest51.9203.0191.3211.0
Net operating income / Net rental icome (NOI/NRI)Average56.1217.449.0186.0188.4198.3
Net operating income / Net rental icome (NOI/NRI)Median49.0190.0191.0193.0
Net operating income / Net rental icome (NOI/NRI)Lowest46.0165.0183.0191.0
Operating profit / EBIT (IFRS reported)Number of Estimates1111
Operating profit / EBIT (IFRS reported)Highest-107.2-90.6-45.0102.3
Operating profit / EBIT (IFRS reported)Average20.373.0-107.2-90.6-45.0102.3
Operating profit / EBIT (IFRS reported)Median-107.2-90.6-45.0102.3
Operating profit / EBIT (IFRS reported)Lowest-107.2-90.6-45.0102.3
Profit attr to shareholders Number of Estimates2222
Profit attr to shareholders Highest22.
Profit attr to shareholders Average7.98.9-46.4-41.3-1.262.3
Profit attr to shareholders Median-46.4-41.3-1.262.3
Profit attr to shareholders Lowest-114.7-158.5-87.344.5
EPRA EarningsNumber of Estimates2333
EPRA EarningsHighest34.2132.4125.0135.4
EPRA EarningsAverage38.7145.623.5112.4122.3130.1
EPRA EarningsMedian23.5105.0124.6134.0
EPRA EarningsLowest12.899.7117.3121.0
Issue-adjusted number of shares (in million)Number of Estimates3444
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 Estimates2222
EPS basic (in Euro)Highest0.1240.4270.4780.449
EPS basic (in Euro)Average0.0400.040-0.260-0.232-0.0070.350
EPS basic (in Euro)Median-0.260-0.232-0.0070.350
EPS basic (in Euro)Lowest-0.644-0.890-0.4900.250
Adjusted EPS / EPRA EPSNumber of Estimates2333
Adjusted EPS / EPRA EPSHighest0.1920.7440.7020.761
Adjusted EPS / EPRA EPSAverage0.2170.8090.1320.6310.6870.731
Adjusted EPS / EPRA EPSMedian0.1320.5900.7000.753
Adjusted EPS / EPRA EPSLowest0.0720.5600.6590.680
Dividend per ShareNumber of Estimates-333
Dividend per ShareHighest-0.650.650.65
Dividend per ShareAverage-0.65-0.470.470.47
Dividend per ShareMedian-0.550.550.55
Dividend per ShareLowest-
EPRA NAV per shareNumber of Estimates-333
EPRA NAV per shareHighest-11.1610.4310.50
EPRA NAV per shareAverage12.7712.28-9.608.628.40
EPRA NAV per shareMedian-9.097.797.80
EPRA NAV per shareLowest-8.567.656.91

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.