FOR EVERY MOVE IN LIFE
| 2021 | 2022 | |||||||
| Consensus | Consensus | |||||||
| Low | Average | Median | High | Low | Average | Median | High | |
| Property operating revenue (€m) | 279.5 | 294.8 | 296.0 | 305.0 | 288.6 | 316.9 | 320.1 | 335.0 |
| EBITDA (€m) | 163.9 | 172.8 | 173.0 | 189.0 | 170.1 | 188.3 | 191.0 | 202.0 |
| Adjusted EPRA earnings (€m) | 119.2 | 128.0 | 128.7 | 135.0 | 124.1 | 135.4 | 136.0 | 143.4 |
| Dividend per share (€) | 1.07 | 1.15 | 1.16 | 1.21 | 1.11 | 1.19 | 1.18 | 1.29 |
| Adjusted EPRA earnings per share in € (basic) | 1.34 | 1.44 | 1.45 | 1.52 | 1.40 | 1.52 | 1.53 | 1.61 |
| Number of shares | 88,900,931 |
| Number of analysts | 13 |
| TP | Last Update | |||
| Berenberg | Kai Close | Buy | 62.0 | 16 November 2021 |
| KBC | Wim Lewi | Buy | 54.0 | 10 September 2021 |
| UBS | Charles Boissier | Buy | 52.0 | 30 September 2021 |
| Exane BNP Paribas | Rob Jones | Outperfom | 48.0 | 26 July 2021 |
| Societe Generale | Marios Pastou | Hold | 60.0 | 24 November 2021 |
| Bank of America | Marc Mozzi | Neutral | 58.0 | 26 November 2021 |
| Jefferies | Andrew Gill | Hold | 56.0 | 27 October 2021 |
| Kepler Cheuvreux | Frédéric Renard | Hold | 53.0 | 05 Nobemver 2021 |
| Stifel | Sam King | Hold | 48.0 | 30 September 2021 |
| Kempen & Co. | John Vuong | Neutral | 48.0 | 13 September 2021 |
| HSBC | Stephen Bramley-Jackson | Hold | 48.0 | 16 August 2021 |
| JP. Morgan | Tim Leckie | Neutral | 46.0 | 10 September 2021 |
| Degroof Petercam | Herman Van Der Loos | Hold | 39.0 | 10 September 2021 |
| Average | 51.7 |
