Kojamo Detailed Consensus >> Group
Last Update: 2020-04-29

KPI[EUR m]Q1 2019FY 2019Q1 2020 EFY 2020 EFY 2021 EFY 2022 E
Total revenueNumber of Estimates3333
Total revenueHighest98.0393.0413.5437.8
Total revenueConsensus (Mean)91.5375.396.8391.3410.8434.3
Total revenueMedian97.1392.8410.0433.0
Total revenueLowest95.2388.1409.0432.0
Total revenue growth, %Number of Estimates3333
Total revenue growth, %Highest7.04.85.45.9
Total revenue growth, %Consensus (Mean)3.74.65.74.35.05.7
Total revenue growth, %Median6.04.75.35.9
Total revenue growth, %Lowest4.13.44.35.3
Net rental incomeNumber of Estimates3333
Net rental incomeHighest56.6262.1275.7293.7
Net rental incomeConsensus (Mean)50.8247.354.9258.8271.8287.0
Net rental incomeMedian55.4260.0271.0285.3
Net rental incomeLowest52.7254.3268.6282.0
Adjusted EBITDANumber of Estimates2333
Adjusted EBITDAHighest46.2224.0237.0254.3
Adjusted EBITDAConsensus (Mean)42.0210.344.6219.6231.2244.6
Adjusted EBITDAMedian44.6221.0231.0240.0
Adjusted EBITDALowest42.9213.7225.6239.4
Funds from operations (FFO)Number of Estimates3333
Funds from operations (FFO)Highest28.5148.8161.7176.9
Funds from operations (FFO)Consensus (Mean)26.3140.726.5146.4156.0164.7
Funds from operations (FFO)Median25.8145.5153.2161.2
Funds from operations (FFO)Lowest25.1145.0153.0156.0
Funds from operations per share (FFOPS)Number of Estimates3333
Funds from operations per share (FFOPS)Highest0.120.600.650.72
Funds from operations per share (FFOPS)Consensus (Mean)0.110.570.110.590.630.67
Funds from operations per share (FFOPS)Median0.100.590.620.65
Funds from operations per share (FFOPS)Lowest0.100.590.620.63
EPS (in Euro)Number of Estimates3333
EPS (in Euro)Highest0.242.141.501.17
EPS (in Euro)Consensus (Mean)0.133.340.180.911.110.88
EPS (in Euro)Median0.180.701.150.78
EPS (in Euro)Lowest0.12-0.100.680.70
DPS (in Euro)Number of Estimates-333
DPS (in Euro)Highest-0.370.390.43
DPS (in Euro)Consensus (Mean)-0.34-0.360.390.41
DPS (in Euro)Median-0.360.390.42
DPS (in Euro)Lowest-0.360.380.39
EPRA NAV per share (in Euro)Number of Estimates-333
EPRA NAV per share (in Euro)Highest-18.1019.4020.30
EPRA NAV per share (in Euro)Consensus (Mean)-15.49-16.3517.3618.11
EPRA NAV per share (in Euro)Median-16.0016.5017.02
EPRA NAV per share (in Euro)Lowest-14.9416.1817.00
Loan to value (LTV), %Number of Estimates-333
Loan to value (LTV), %Highest-43.945.446.7
Loan to value (LTV), %Consensus (Mean)-40.5-41.642.243.1
Loan to value (LTV), %Median-41.941.541.4
Loan to value (LTV), %Lowest-39.139.841.2
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.