Loading...
XBRU
AED
Market cap3.46bUSD
May 12, Last price  
65.55EUR
1D
-2.02%
1Q
10.73%
Jan 2017
-1.11%
IPO
97.17%
Name

Aedifica NV

Chart & Performance

D1W1MN
No data to show
P/E
15.21
P/S
8.96
EPS
4.31
Div Yield, %
5.75%
Shrs. gr., 5y
18.68%
Rev. gr., 5y
23.46%
Revenues
348m
+8.20%
2,849,00012,916,00020,277,00023,050,00023,306,00028,857,00035,202,00037,421,00041,807,00051,746,00061,911,00081,611,00094,230,000121,223,000191,034,000236,362,000277,066,000321,367,000347,731,000
Net income
205m
+734.85%
-222,0006,209,00014,605,000-8,893,0002,790,00025,321,00015,338,00027,671,00021,385,00045,165,00040,266,00063,358,00071,855,000103,894,000103,894,000281,824,000331,778,00024,535,000204,831,000
CFO
230m
+5.00%
1,416,0008,132,00013,613,00017,784,00018,962,00021,871,00024,380,00031,092,00034,775,00036,574,00050,085,00069,154,00084,992,00088,758,000141,319,000198,272,000218,597,000229,528,000
Dividend
May 15, 20250 EUR/sh
Earnings
Jul 29, 2025

Profile

Aedifica is a Belgian listed company that offers sustainable real estate solutions to professional operators that provide care to people with care needs throughout Europe. To realise that mission, Aedifica has specialised in investments in quality European healthcare real estate, with a particular focus on the care needs of the elderly. Aedifica has established itself in recent years as a leader in the European listed real estate sector and has the ambition to further expand this position in the coming years. By investing in quality buildings that generate recurring and indexed rental income and offer potential for capital gains, Aedifica aims to offer its shareholders a reliable and sustainable real estate investment with an attractive yield. Aedifica is listed on Euronext Brussels (2006) and Euronext Amsterdam (2019). Since March 2020, Aedifica is part of the BEL 20, the leading share index of Euronext Brussels.
URL
https://aedifica.eu/
IPO date
Oct 23, 2006
Employees
126
Domiciled in
BE
Incorporated in
BE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑062018‑062017‑062016‑062015‑06
Income
Revenues
347,731
8.20%
321,367
15.99%
277,066
17.22%
Cost of revenue
21,570
31,061
21,743
Unusual Expense (Income)
NOPBT
326,161
290,306
255,323
NOPBT Margin
93.80%
90.33%
92.15%
Operating Taxes
314
(25,619)
54,675
Tax Rate
0.10%
21.41%
NOPAT
325,847
315,925
200,648
Net income
204,831
734.85%
24,535
-92.60%
331,778
17.73%
Dividends
(115,988)
(119,077)
Dividend yield
4.17%
4.03%
Proceeds from repurchase of equity
374,209
(119,192)
BB yield
-13.45%
4.03%
Debt
Debt current
448,442
324,347
438,651
Long-term debt
2,065,194
2,111,478
2,164,909
Deferred revenue
13,594
Other long-term liabilities
95,025
16,229
(3,070)
Net debt
2,495,185
2,282,922
2,425,626
Cash flow
Cash from operating activities
229,528
218,597
CAPEX
(986)
(863)
Cash from investing activities
(258,801)
(683,406)
Cash from financing activities
33,635
463,365
FCF
274,278
322,627
167,962
Balance
Cash
18,451
18,253
13,891
Long term investments
134,650
164,043
Excess cash
1,064
136,835
164,081
Stockholders' equity
1,549,690
1,370,121
2,213,014
Invested Capital
6,255,694
5,818,357
5,641,611
ROIC
5.40%
5.51%
4.58%
ROCE
5.10%
4.76%
4.28%
EV
Common stock shares outstanding
47,550
43,706
39,011
Price
56.20
-11.70%
63.65
-16.03%
75.80
-34.03%
Market cap
2,672,313
-3.94%
2,781,895
-5.92%
2,957,067
-27.73%
EV
5,172,620
5,069,856
5,838,058
EBITDA
326,161
293,954
258,809
EV/EBITDA
15.86
17.25
22.56
Interest
46,701
72,629
25,097
Interest/NOPBT
14.32%
25.02%
9.83%