Kojamo Detailed Consensus >> Group
Consensus as of: 2025-01-16

KPI[EUR m]Q4 2023FY 2023Q4 2024 EFY 2024 EFY 2025 EFY 2026 E
Total revenueNumber of Estimates6655
Total revenueHighest115.9456.0467.0479.0
Total revenueConsensus (Mean)113.5442.2114.2453.4462.7476.5
Total revenueMedian114.3453.1464.0478.0
Total revenueLowest112.1450.9457.7472.2
Total revenue growth, %Number of Estimates6655
Total revenue growth, %Highest2.13.12.83.8
Total revenue growth, %Consensus (Mean)5.27.00.62.52.03.0
Total revenue growth, %Median0.72.51.83.0
Total revenue growth, %Lowest-1.22.01.52.4
Net rental incomeNumber of Estimates7766
Net rental incomeHighest78.1306.5310.0319.4
Net rental incomeConsensus (Mean)75.5297.276.2304.8306.2315.8
Net rental incomeMedian76.0305.0307.0315.3
Net rental incomeLowest75.0303.8301.0312.7
Adjusted EBITDANumber of Estimates7766
Adjusted EBITDAHighest66.1267.8270.0279.0
Adjusted EBITDAConsensus (Mean)63.3255.164.8266.5266.1274.3
Adjusted EBITDAMedian64.3266.0267.6274.8
Adjusted EBITDALowest63.7265.4260.8268.1
Funds from operations (FFO)Number of Estimates7766
Funds from operations (FFO)Highest39.4153.2149.0155.1
Funds from operations (FFO)Consensus (Mean)38.3167.234.2148.0142.3146.8
Funds from operations (FFO)Median33.4147.2141.9145.9
Funds from operations (FFO)Lowest30.8144.6137.0137.8
Funds from operations per share (FFOPS)Number of Estimates7766
Funds from operations per share (FFOPS)Highest0.160.610.600.63
Funds from operations per share (FFOPS)Consensus (Mean)0.150.680.140.600.580.59
Funds from operations per share (FFOPS)Median0.150.600.580.59
Funds from operations per share (FFOPS)Lowest0.130.590.560.56
EPS (in Euro)Number of Estimates6655
EPS (in Euro)Highest0.280.230.750.98
EPS (in Euro)Consensus (Mean)-0.38-0.36-0.03-0.070.570.67
EPS (in Euro)Median0.150.110.540.57
EPS (in Euro)Lowest-1.06-1.100.500.51
DPS (in Euro)Number of Estimates-666
DPS (in Euro)Highest-0.000.350.36
DPS (in Euro)Consensus (Mean)-0.00-0.000.290.32
DPS (in Euro)Median-0.000.300.33
DPS (in Euro)Lowest-0.000.200.24
EPRA NRV per share (in Euro)Number of Estimates-555
EPRA NRV per share (in Euro)Highest-18.7019.5020.40
EPRA NRV per share (in Euro)Consensus (Mean)-18.45-17.6117.9218.55
EPRA NRV per share (in Euro)Median-18.5019.1019.50
EPRA NRV per share (in Euro)Lowest-15.1514.2314.99
Loan to value (LTV), %Number of Estimates-555
Loan to value (LTV), %Highest-46.044.044.0
Loan to value (LTV), %Consensus (Mean)-44.6-44.142.341.6
Loan to value (LTV), %Median-43.642.041.0
Loan to value (LTV), %Lowest-43.341.640.6
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.