Full history for every metric is available with a Kvantra account
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 191 | 243 | 277 | 321 | 348 | 370 | 489 | 673 |
| Operating profit | €m | 319 | 412 | ||||||
| Net profit | €m | 104 | 282 | 332 | 25 | 205 | 244 | 641 | 255 |
| EPS reported | € | 5.14 | 11.37 | ||||||
| Operating cashflow per share | € | 5.52 | 0.00 | ||||||
| Capex per share | € | 0.01 | 0.00 | ||||||
| FCF per share | € | 5.51 | 0.00 | ||||||
| Free cash flow | €m | 262 | 0 | ||||||
| Net debt | €m | 2,463 | 5,204 | ||||||
| Book value equity | €m | 3,664 | 6,416 | ||||||
| Book value per share | € | 77.05 | 76.87 | ||||||
| Number of shares | m | 47.55 | 83.47 | ||||||
| DPS (TTM paid) | € | 4.00 | 4.00 |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 13.13 | 5.36 | ||||||
| P/B LTM | x | 0.88 | 0.47 | ||||||
| P/S LTM | x | 8.67 | 6.20 | ||||||
| P/FCF LTM | x | 12.24 | 0.00 | ||||||
| EV/EBITDA LTM | x | 16.05 | 11.09 | ||||||
| EV/Sales LTM | x | 15.55 | 16.85 | ||||||
| Earnings Yield LTM | % | 7.62% | 18.66% | ||||||
| FCF Yield | % | 8.17% | 0.00% | ||||||
| Quality | |||||||||
| ROE | % | 6.67% | 12.60% | ||||||
| ROIC | % | 4.26% | 2.96% | ||||||
| Operating margin | % | 86.24% | 84.26% | ||||||
| Gross margin | % | 94.16% | 91.73% | ||||||
| FCF/Sales | % | 70.82% | 0.00% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +19.26% | +207.30% | ||||||
| Sales Growth YoY | % | +6.46% | +34.59% | ||||||
| Net Income Growth YoY | % | +19.33% | +264.53% | ||||||
| FCF Growth | % | +5.77% | - | ||||||
| Operating Profit Growth | % | +15.85% | +35.05% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 5.78% | 6.56% | ||||||
| Dividend Growth | % | +2.56% | +2.56% | ||||||
| Payout Ratio | % | 75.96% | 0.00% | ||||||
| FCF/Debt | x | 0.10 | 0.00 | ||||||
| Net Debt/EBITDA | x | 7.10 | 7.01 | ||||||
| EBIT/Net interest | x | 5.71 | 7.48 | ||||||
| Net debt/market cap | % | 76.74% | 171.62% | ||||||
| Net debt/Equity | x | 0.67 | 0.81 | ||||||
| Gross debt/equity | x | 0.70 | 0.82 | ||||||
ETFs that hold Aedifica
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| iShares MSCI EMU Small Cap UCITS ETF | SXRJ.DE | 6 | 1.10% |
| UBS MSCI EMU Small Cap UCITS ETF EUR dis | UEFD.DE | 6 | 1.11% |
| Xtrackers FTSE Developed Europe Real Estate UCITS ETF 1C | D5BK.DE | 7 | 3.17% |
| Amundi MSCI EMU Small Cap ESG Broad Transition UCITS ETF Dist | MMS.PA | 9 | 1.31% |
| iShares MSCI Belgium ETF | EWK | 6 | 3.23% |
| iShares European Property Yield UCITS ETF | IPRE.DE | 6 | 5.10% |
| State Street SPDR FTSE EPRA Europe ex UK Real Estate UCITS ETF | ZPRP.DE | 6 | 4.61% |
| Amundi BEL 20 UCITS ETF Dist | BEL.BR | 6 | 4.40% |
| iShares STOXX Europe 600 Real Estate UCITS ETF (DE) | EXI5.DE | 7 | 4.32% |
Funds with Aedifica among their ten largest holdings, largest fund first.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Aedifica S.A. is a publicly traded Belgian firm dedicated to providing sustainable property solutions for professional care providers across Europe, serving individuals with various care requirements. The company's core focus is on acquiring high-quality European healthcare real estate, with a particular emphasis on facilities for the elderly. Having established itself as a leading entity in the European listed real estate sector, Aedifica aims to further enhance its market position in the coming years. By strategically investing in premium properties that yield consistent, indexed rental income and offer potential for capital appreciation, Aedifica strives to deliver a dependable, sustainable real estate investment with an attractive return to its shareholders. The company's shares are traded on Euronext Brussels, where it has been listed since 2006, and on Euronext Amsterdam since 2019. Notably, Aedifica has been a component of the BEL 20, Euronext Brussels' primary stock market index, since March 2020.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| iShares MSCI EMU Small Cap UCITS ETF | SXRJ.DE | 6 | 1.10% |
| UBS MSCI EMU Small Cap UCITS ETF EUR dis | UEFD.DE | 6 | 1.11% |
| Xtrackers FTSE Developed Europe Real Estate UCITS ETF 1C | D5BK.DE | 7 | 3.17% |
| Amundi MSCI EMU Small Cap ESG Broad Transition UCITS ETF Dist | MMS.PA | 9 | 1.31% |
| iShares MSCI Belgium ETF | EWK | 6 | 3.23% |
| iShares European Property Yield UCITS ETF | IPRE.DE | 6 | 5.10% |
| State Street SPDR FTSE EPRA Europe ex UK Real Estate UCITS ETF | ZPRP.DE | 6 | 4.61% |
| Amundi BEL 20 UCITS ETF Dist | BEL.BR | 6 | 4.40% |
| iShares STOXX Europe 600 Real Estate UCITS ETF (DE) | EXI5.DE | 7 | 4.32% |
Funds with Aedifica among their ten largest holdings, largest fund first.
Based on consensus from external analysts. Not Kvantra's opinion.
Aedifica S.A. is a publicly traded Belgian firm dedicated to providing sustainable property solutions for professional care providers across Europe, serving individuals with various care requirements. The company's core focus is on acquiring high-quality European healthcare real estate, with a particular emphasis on facilities for the elderly. Having established itself as a leading entity in the European listed real estate sector, Aedifica aims to further enhance its market position in the coming years. By strategically investing in premium properties that yield consistent, indexed rental income and offer potential for capital appreciation, Aedifica strives to deliver a dependable, sustainable real estate investment with an attractive return to its shareholders. The company's shares are traded on Euronext Brussels, where it has been listed since 2006, and on Euronext Amsterdam since 2019. Notably, Aedifica has been a component of the BEL 20, Euronext Brussels' primary stock market index, since March 2020.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free