Kojamo Detailed Consensus >> Group
Last Update: 2020-09-08

KPI[EUR m]Q3 2019FY 2019Q3 2020 EFY 2020 EFY 2021 EFY 2022 E
Total revenueNumber of Estimates3555
Total revenueHighest98.5397.1413.7447.2
Total revenueConsensus (Mean)95.7375.397.9390.4409.5432.8
Total revenueMedian98.3389.0413.0436.4
Total revenueLowest97.0384.7394.3404.2
Total revenue growth, %Number of Estimates2555
Total revenue growth, %Highest2.75.86.28.3
Total revenue growth, %Consensus (Mean)6.74.62.04.04.95.7
Total revenue growth, %Median2.03.75.45.8
Total revenue growth, %Lowest1.22.52.52.5
Net rental incomeNumber of Estimates3555
Net rental incomeHighest72.3265.1285.6305.8
Net rental incomeConsensus (Mean)69.5247.371.1262.3278.3297.2
Net rental incomeMedian72.0262.3276.7295.2
Net rental incomeLowest69.0260.0276.0292.0
Adjusted EBITDANumber of Estimates2555
Adjusted EBITDAHighest63.4226.4246.6265.8
Adjusted EBITDAConsensus (Mean)61.4210.363.3223.7238.4256.0
Adjusted EBITDAMedian63.3224.3237.5254.7
Adjusted EBITDALowest63.1221.1234.0250.0
Funds from operations (FFO)Number of Estimates3555
Funds from operations (FFO)Highest46.1156.4167.9179.4
Funds from operations (FFO)Consensus (Mean)39.7140.744.7153.4162.2172.4
Funds from operations (FFO)Median44.9154.4160.0173.0
Funds from operations (FFO)Lowest43.0150.0157.5166.8
Funds from operations per share (FFOPS)Number of Estimates3555
Funds from operations per share (FFOPS)Highest0.200.630.680.73
Funds from operations per share (FFOPS)Consensus (Mean)0.160.570.190.620.650.70
Funds from operations per share (FFOPS)Median0.190.620.650.70
Funds from operations per share (FFOPS)Lowest0.180.600.600.67
EPS (in Euro)Number of Estimates3555
EPS (in Euro)Highest0.351.822.032.08
EPS (in Euro)Consensus (Mean)0.223.340.271.251.391.30
EPS (in Euro)Median0.251.341.261.16
EPS (in Euro)Lowest0.220.740.720.76
DPS (in Euro)Number of Estimates-555
DPS (in Euro)Highest-0.380.410.44
DPS (in Euro)Consensus (Mean)-0.34-0.370.400.42
DPS (in Euro)Median-0.370.400.42
DPS (in Euro)Lowest-0.360.380.40
EPRA NAV per share (in Euro)Number of Estimates-555
EPRA NAV per share (in Euro)Highest-17.2919.3221.35
EPRA NAV per share (in Euro)Consensus (Mean)-15.49-16.7518.0819.28
EPRA NAV per share (in Euro)Median-16.8317.8818.37
EPRA NAV per share (in Euro)Lowest-16.0316.5717.15
Loan to value (LTV), %Number of Estimates-555
Loan to value (LTV), %Highest-43.945.947.3
Loan to value (LTV), %Consensus (Mean)-40.5-41.442.343.1
Loan to value (LTV), %Median-42.041.342.0
Loan to value (LTV), %Lowest-38.540.540.0
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.