FOR EVERY MOVE IN LIFE
| 2021 | 2022 | |||||||
| Consensus | Consensus | |||||||
| Low | Average | Median | High | Low | Average | Median | High | |
| Property operating revenue (€m) | 279.5 | 291.0 | 288.9 | 306.0 | 288.6 | 310.0 | 309.0 | 326.4 |
| EBITDA (€m) | 163.9 | 171.1 | 170.3 | 190.0 | 170.1 | 184.4 | 185.7 | 201.0 |
| Adjusted EPRA earnings (€m) | 119.2 | 125.9 | 125.8 | 135.0 | 124.1 | 134.2 | 133.8 | 143.4 |
| Dividend per share (€) | 1.07 | 1.13 | 1.13 | 1.22 | 1.12 | 1.21 | 1.20 | 1.29 |
| Adjusted EPRA earnings per share in € (basic) | 1.34 | 1.42 | 1.42 | 1.52 | 1.40 | 1.51 | 1.51 | 1.61 |
| Number of shares | 88,831,931 |
| Number of analysts | 12 |
| TP | Last Update | |||
| Societe Generale | Marios Pastou | Buy | 60.0 | 26 August 2021 |
| KBC | Wim Lewi | Buy | 54.0 | 20 August 2021 |
| Jefferies | Andrew Gill | Buy | 54.0 | 19 August 2021 |
| UBS | Charles Boissier | Buy | 52.0 | 11 August 2021 |
| Exane BNP Paribas | Rob Jones | Outperfom | 48.0 | 26 July 2021 |
| Bank of America | Marc Mozzi | Buy | 44.0 | 14 May 2021 |
| Kepler Cheuvreux | Frédéric Renard | Hold | 50.0 | 20 August 2021 |
| HSBC | Stephen Bramley-Jackson | Hold | 48.0 | 16 August 2021 |
| JP. Morgan | Tim Leckie | Neutral | 46.0 | 24 August 2021 |
| Stifel | Sam King | Hold | 40.5 | 26 February 2021 |
| Kempen & Co. | Max Nimmo | Neutral | 40.0 | 20 May 2021 |
| Degroof Petercam | Herman Van Der Loos | Hold | 39.0 | 5 May 2021 |
| Average | 48.0 |
