FOR EVERY MOVE IN LIFE
| 2021 | 2022 | |||||||
| Consensus | Consensus | |||||||
| Low | Average | Median | High | Low | Average | Median | High | |
| Property operating revenue (€m) | 275.7 | 286.1 | 285.0 | 300.9 | 288.6 | 303.4 | 301.7 | 315.3 |
| EBITDA (€m) | 162.2 | 167.6 | 166.3 | 184.9 | 170.1 | 179.6 | 177.5 | 196.5 |
| Adjusted EPRA earnings (€m) | 117.1 | 122.5 | 123.0 | 130.9 | 123.6 | 129.9 | 129.3 | 139.2 |
| Dividend per share (€) | 1.05 | 1.10 | 1.11 | 1.18 | 1.10 | 1.17 | 1.17 | 1.25 |
| Adjusted EPRA earnings per share in € (basic) | 1.31 | 1.38 | 1.38 | 1.47 | 1.39 | 1.46 | 1.46 | 1.57 |
| Number of shares | 88,789,431 |
| Number of analysts | 11 |
| TP | Last Update | |||
| KBC | Joachim Vansanten | Buy | 44.0 | 24 February 2021 |
| Kepler Cheuvreux | Frédéric Renard | Buy | 43.0 | 26 February 2021 |
| Jefferies | Andrew Gill | Buy | 43.0 | 24 February 2021 |
| JP. Morgan | Tim Leckie | Overweight | 42.5 | 20 April 2021 |
| UBS | Charles Boissier | Buy | 42.0 | 15 April 2021 |
| HSBC | Stephen Bramley-Jackson | Buy | 42.0 | 18 March 2021 |
| Exane BNP Paribas | Rob Jones | Outperfom | 41.0 | 23 February 2021 |
| Bank of America | Marc Mozzi | Buy | 40.0 | 24 February 2021 |
| Kempen & Co. | Max Nimmo | Buy | 38.3 | 15 January 2021 |
| Degroof Petercam | Herman Van Der Loos | Add | 35.0 | 24 February 2021 |
| Stifel | Sam King | Hold | 40.5 | 26 February 2021 |
| Average | 41.0 |
