Kojamo Detailed Consensus >> Group
Consensus as of: 2025-05-23

KPI[EUR m]Q2 2024FY 2024Q2 2025 EFY 2025 EFY 2026 EFY 2027 E
Total revenueNumber of Estimates4665
Total revenueHighest116.0464.7482.0504.0
Total revenueConsensus (Mean)112.3452.4115.4463.5477.5492.7
Total revenueMedian115.3463.9477.4491.2
Total revenueLowest115.0462.0472.0485.0
Total revenue growth, %Number of Estimates4665
Total revenue growth, %Highest3.02.74.24.5
Total revenue growth, %Consensus (Mean)3.12.32.72.53.03.2
Total revenue growth, %Median2.72.62.93.0
Total revenue growth, %Lowest2.42.12.22.5
Net rental incomeNumber of Estimates4665
Net rental incomeHighest85.0312.0319.5332.0
Net rental incomeConsensus (Mean)82.1302.983.3308.7316.2326.5
Net rental incomeMedian82.8308.5316.5325.9
Net rental incomeLowest82.5307.0313.4321.3
Adjusted EBITDANumber of Estimates4665
Adjusted EBITDAHighest76.0276.0279.4292.0
Adjusted EBITDAConsensus (Mean)71.9266.273.0270.5276.3285.7
Adjusted EBITDAMedian72.1269.6276.3284.7
Adjusted EBITDALowest72.0268.0273.0281.0
Funds from operations (FFO)Number of Estimates4665
Funds from operations (FFO)Highest41.0144.0156.0158.1
Funds from operations (FFO)Consensus (Mean)42.7148.240.3141.8147.1148.8
Funds from operations (FFO)Median40.4141.4145.9147.0
Funds from operations (FFO)Lowest39.4139.8142.7142.2
Funds from operations per share (FFOPS)Number of Estimates4665
Funds from operations per share (FFOPS)Highest0.170.580.630.64
Funds from operations per share (FFOPS)Consensus (Mean)0.170.600.160.570.590.60
Funds from operations per share (FFOPS)Median0.160.570.590.59
Funds from operations per share (FFOPS)Lowest0.160.570.580.58
EPS (in Euro)Number of Estimates4665
EPS (in Euro)Highest0.160.851.011.15
EPS (in Euro)Consensus (Mean)-0.340.090.150.530.680.69
EPS (in Euro)Median0.150.490.580.58
EPS (in Euro)Lowest0.130.370.530.49
DPS (in Euro)Number of Estimates-665
DPS (in Euro)Highest-0.340.360.37
DPS (in Euro)Consensus (Mean)-0.00-0.290.330.33
DPS (in Euro)Median-0.310.340.35
DPS (in Euro)Lowest-0.200.240.26
EPRA NRV per share (in Euro)Number of Estimates-554
EPRA NRV per share (in Euro)Highest-19.5020.3020.90
EPRA NRV per share (in Euro)Consensus (Mean)-18.51-19.0219.3219.98
EPRA NRV per share (in Euro)Median-19.1019.4020.20
EPRA NRV per share (in Euro)Lowest-18.4217.6918.63
Loan to value (LTV), %Number of Estimates-443
Loan to value (LTV), %Highest-42.442.040.4
Loan to value (LTV), %Consensus (Mean)-43.9-42.041.240.1
Loan to value (LTV), %Median-42.041.140.0
Loan to value (LTV), %Lowest-41.840.840.0
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.