Aedifica Stock | AED.BR | BE0003851681 | A0LCUN

Date	Aedifica Price
9/13/2024	64.80 undefined
9/12/2024	64.85 undefined
9/11/2024	65.00 undefined
9/10/2024	64.95 undefined
9/9/2024	63.45 undefined
9/6/2024	63.50 undefined
9/5/2024	62.40 undefined
9/4/2024	60.95 undefined
9/3/2024	60.50 undefined
9/2/2024	61.15 undefined
8/30/2024	61.00 undefined
8/29/2024	60.60 undefined
8/28/2024	62.05 undefined
8/27/2024	61.80 undefined
8/26/2024	62.70 undefined
8/23/2024	61.85 undefined
8/22/2024	61.35 undefined
8/21/2024	61.10 undefined
8/20/2024	61.10 undefined
8/19/2024	61.10 undefined

Date	Aedifica Revenue	Aedifica EBIT	Aedifica Net Income
2026e	371.93 M undefined	330.02 M undefined	240.24 M undefined
2025e	357.38 M undefined	312.22 M undefined	234.25 M undefined
2024e	338.48 M undefined	261.55 M undefined	229.66 M undefined
2023	313.04 M undefined	265.81 M undefined	24.54 M undefined
2022	271.54 M undefined	211.57 M undefined	331.78 M undefined
2021	231.43 M undefined	189.79 M undefined	281.82 M undefined
2020	256.16 M undefined	211.62 M undefined	173.07 M undefined
2019	160.72 M undefined	132.42 M undefined	104.9 M undefined
2018	118.37 M undefined	97.14 M undefined	123.5 M undefined
2017	91.6 M undefined	77.28 M undefined	71.86 M undefined
2016	78.94 M undefined	65.78 M undefined	63.36 M undefined
2015	59.79 M undefined	47.61 M undefined	40.27 M undefined
2014	49.85 M undefined	39.02 M undefined	45.17 M undefined
2013	40.6 M undefined	31.4 M undefined	21.4 M undefined
2012	36.2 M undefined	27.5 M undefined	27.7 M undefined
2011	34.3 M undefined	26.1 M undefined	15.3 M undefined
2010	28.9 M undefined	21.7 M undefined	25.3 M undefined
2009	23.3 M undefined	17.1 M undefined	2.8 M undefined
2008	23.1 M undefined	16.3 M undefined	-8.9 M undefined
2007	19.1 M undefined	13 M undefined	14.6 M undefined
2006	12.4 M undefined	6.7 M undefined	6.2 M undefined
2005	2.7 M undefined	500,000 undefined	-200,000 undefined

	Revenue	EBIT	Net Income
2005	2.7 M EUR	500,000 EUR	-200,000 EUR
2006	12.4 M EUR	6.7 M EUR	6.2 M EUR
2007	19.1 M EUR	13 M EUR	14.6 M EUR
2008	23.1 M EUR	16.3 M EUR	-8.9 M EUR
2009	23.3 M EUR	17.1 M EUR	2.8 M EUR
2010	28.9 M EUR	21.7 M EUR	25.3 M EUR
2011	34.3 M EUR	26.1 M EUR	15.3 M EUR
2012	36.2 M EUR	27.5 M EUR	27.7 M EUR
2013	40.6 M EUR	31.4 M EUR	21.4 M EUR
2014	49.85 M EUR	39.02 M EUR	45.17 M EUR
2015	59.79 M EUR	47.61 M EUR	40.27 M EUR
2016	78.94 M EUR	65.78 M EUR	63.36 M EUR
2017	91.6 M EUR	77.28 M EUR	71.86 M EUR
2018	118.37 M EUR	97.14 M EUR	123.5 M EUR
2019	160.72 M EUR	132.42 M EUR	104.9 M EUR
2020	256.16 M EUR	211.62 M EUR	173.07 M EUR
2021	231.43 M EUR	189.79 M EUR	281.82 M EUR
2022	271.54 M EUR	211.57 M EUR	331.78 M EUR
2023	313.04 M EUR	265.81 M EUR	24.54 M EUR
2024e	338.48 M EUR	261.55 M EUR	229.66 M EUR
2025e	357.38 M EUR	312.22 M EUR	234.25 M EUR
2026e	371.93 M EUR	330.02 M EUR	240.24 M EUR

2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023

4.2	3.4	0.4	1	0.9	1	2	0.7	1.2	4.95	8.14	10.59	15.41	22.25	23.55	15.34	13.89	18.25
0.3	1	0.7	1.1	1.5	1.8	2.9	2.5	2.9	3.88	6.72	7.52	11.22	13.32	12.7	13.07	13.3	23.29
2.1	2.3	5	2.9	1.8	5	6.4	0.9	0.5	1.37	0.9	0.19	0.29	3.25	3.58	13.35	19.56	8.51
0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
0.2	0.5	0.7	0.4	0.5	0.5	0.5	0.5	0.7	5.68	6.11	5.27	7.54	10.2	11.43	41.91	93.18	77.29
6.8	7.2	6.8	5.4	4.7	8.3	11.8	4.6	5.3	15.88	21.86	23.57	34.45	49.02	51.25	83.66	139.93	127.34
2.1	1.9	1.9	1.7	1.9	1.8	2.1	1.8	1.9	1.62	1.61	2.57	1.33	3.09	2.81	2.37	2.57	2.18
0.11	0.26	0.35	0.35	0.42	0.5	0.58	0.64	0.79	1.15	1.54	1.74	2.35	3.39	3.85	4.9	5.66	5.83
0	0	0	0	0	0	0	0	0	0.3	0.25	0.2	0.19	0	0.93	0.76	9.1	24.74
0.1	0.2	0.2	0.1	0.1	0	0	0	0	0.12	0.22	0.3	0.41	0.99	1.79	1.93	1.86	1.66
1.9	1.9	1.9	1.9	1.9	1.9	1.9	1.9	1.9	1.86	1.86	1.86	0	160.04	161.73	161.73	143.67	117.6
0.9	5.5	3.3	5.2	11.7	14.3	9.3	0	0.2	1.17	3.92	1.69	0.12	1.25	3.14	9.84	127.88	76.95
0.12	0.27	0.36	0.36	0.44	0.52	0.6	0.65	0.79	1.16	1.55	1.74	2.35	3.56	4.02	5.08	5.95	6.05
0.12	0.27	0.37	0.37	0.44	0.53	0.61	0.65	0.79	1.17	1.57	1.77	2.39	3.61	4.07	5.16	6.09	6.18

0.04	0.1	0.1	0.11	0.13	0.18	0.18	0.25	0.26	0.36	0.46	0.47	0.62	0.69	0.84	0.92	1.01	1.2
0	0.02	0.02	0.02	0.02	0.03	0.03	0.06	0.06	0.16	0.29	0.3	0.57	0.71	1.05	1.3	1.52	1.72
21.3	64.3	76.7	61.1	56.2	79.9	52.4	69.4	29.1	52.13	79.66	98.73	165.91	156.99	140.95	353.57	386.4	54.29
-0.9	-0.8	-3.5	-14.7	-20.1	-17.5	0	0	-52.8	-66.72	-69.3	-73.36	-97.42	-169.36	-149.8	-139.74	-16.43	117.05
0	0	0	0	0	0	0	0	91.9	115.37	131.25	153.58	171.27	288.53	288.65	349.23	389.86	481.91
0.06	0.18	0.19	0.17	0.18	0.27	0.27	0.38	0.4	0.62	0.89	0.94	1.43	1.67	2.17	2.78	3.28	3.58
0	0	1.7	1.8	3.6	4.2	5.7	4.6	0	10.64	14.9	15.92	15.87	0	18.77	41.4	39.48	39.18
1.6	3.5	8.4	4.1	7.2	3.8	4.1	4.4	3.6	9.75	5.69	12.87	9.14	8.28	18.02	18.46	18.13	19
1.9	8.7	1.9	0	0	3.8	0.7	1.5	10.4	3.02	5.29	12.63	10.33	40.33	6.01	14.98	35.96	24.78
0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
0	0.1	0	0	0	0.2	60.2	55.7	70.9	31.03	34.52	22.83	272.32	570.25	606.48	327.01	438.65	324.35
3.5	12.3	12	5.9	10.8	12	70.7	66.2	84.9	54.43	60.41	64.26	307.66	618.86	649.27	401.85	532.21	407.31
0.06	0.08	0.16	0.18	0.23	0.23	0.24	0.17	0.28	0.45	0.58	0.72	0.58	1.15	1.11	1.81	2.09	2.03
0	0	0	0	0	0	0	0	0	2.88	4.31	6.21	11.85	69.13	74.61	121.28	164.12	138.66
0	0	0	13.5	21.8	13.2	35	32.4	37.8	47.38	37.93	37.6	52.77	96.08	56.51	39.52	10.52	16.23
0.06	0.08	0.16	0.19	0.25	0.24	0.27	0.2	0.31	0.5	0.62	0.76	0.65	1.32	1.24	1.97	2.26	2.19
0.07	0.1	0.17	0.2	0.26	0.26	0.34	0.27	0.4	0.55	0.68	0.82	0.96	1.94	1.89	2.38	2.8	2.6
0.13	0.27	0.37	0.37	0.44	0.53	0.61	0.65	0.79	1.17	1.57	1.77	2.39	3.61	4.06	5.16	6.08	6.17

2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	null	2020	2021	2022
0	6	14	-8	2	25	15	27	21	45	40	63	71	123	104	104	173	281	331
0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	2	1	3
0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	46	0
0	1	0	1	1	0	-2	2	2	-3	1	2	4	-8	-25	-25	-37	0	5
0	0	-1	25	14	-3	10	0	10	-6	7	2	8	-26	31	31	43	-84	-122
1	0	0	0	0	0	0	0	10	13	13	17	16	18	23	23	0	0	0
0	0	0	0	0	0	0	0	0	0	0	0	1	0	8	8	12	15	0
0	8	13	17	18	21	24	31	34	36	50	69	84	88	111	111	181	198	218
-119	-3	-5	-2	-6	-8	-26	-25	-37	-34	-21	-43	-59	-109	-381	-381	-525	-316	-558
-117	-23	-56	-8	-30	-32	-33	-32	-87	-84	-74	-279	-159	-602	-850	-850	-1,210	-820	-683
2	-19	-51	-6	-23	-24	-7	-7	-49	-50	-53	-236	-100	-492	-468	-468	-684	-503	-124
0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
0	-27	50	5	27	-36	33	-72	79	-76	61	38	127	156	620	620	552	418	370
58	44	0	0	0	65	0	96	0	149	0	214	0	408	202	202	654	281	251
0.12	0.01	0.04	-0.01	0.01	0.01	0.01	0	0.05	0.05	0.03	0.21	0.08	0.52	0.75	0.75	1.04	0.61	0.46
63	-2	-5	-6	-7	-9	-11	-10	-10	-13	-13	-17	-16	-18	-23	-23	-39	-37	-39
0	0	-5	-7	-8	-8	-11	-13	-16	-8	-21	-22	-34	-28	-54	-54	-130	-47	-119
4	0	-3	0	0	0	1	-1	0	2	1	3	2	4	6	6	8	-8	-1
-119.56	4.71	8.54	15.24	12	13.77	-1.96	5.37	-2.61	2.47	28.97	26.04	25.85	-20.81	-269.7	0	-344.15	-118.7	-340.37
0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Aedifica Gross margin	Aedifica Profit margin	Aedifica EBIT margin	Aedifica Profit margin
2026e	97.42 %	88.73 %	64.59 %
2025e	97.42 %	87.36 %	65.55 %
2024e	97.42 %	77.27 %	67.85 %
2023	97.42 %	84.91 %	7.84 %
2022	97.97 %	77.91 %	122.18 %
2021	96.98 %	82.01 %	121.77 %
2020	97.1 %	82.61 %	67.56 %
2019	96.92 %	82.39 %	65.27 %
2018	95.73 %	82.07 %	104.33 %
2017	96.08 %	84.36 %	78.45 %
2016	96.12 %	83.33 %	80.27 %
2015	93.58 %	79.64 %	67.35 %
2014	94.88 %	78.27 %	90.6 %
2013	91.38 %	77.34 %	52.71 %
2012	90.33 %	75.97 %	76.52 %
2011	90.09 %	76.09 %	44.61 %
2010	89.62 %	75.09 %	87.54 %
2009	88.41 %	73.39 %	12.02 %
2008	87.45 %	70.56 %	-38.53 %
2007	86.39 %	68.06 %	76.44 %
2006	85.48 %	54.03 %	50 %
2005	77.78 %	18.52 %	-7.41 %

	Gross margin	EBIT margin	Profit margin
2005	77.78 %	18.52 %	-7.41 %
2006	85.48 %	54.03 %	50 %
2007	86.39 %	68.06 %	76.44 %
2008	87.45 %	70.56 %	-38.53 %
2009	88.41 %	73.39 %	12.02 %
2010	89.62 %	75.09 %	87.54 %
2011	90.09 %	76.09 %	44.61 %
2012	90.33 %	75.97 %	76.52 %
2013	91.38 %	77.34 %	52.71 %
2014	94.88 %	78.27 %	90.6 %
2015	93.58 %	79.64 %	67.35 %
2016	96.12 %	83.33 %	80.27 %
2017	96.08 %	84.36 %	78.45 %
2018	95.73 %	82.07 %	104.33 %
2019	96.92 %	82.39 %	65.27 %
2020	97.1 %	82.61 %	67.56 %
2021	96.98 %	82.01 %	121.77 %
2022	97.97 %	77.91 %	122.18 %
2023	97.42 %	84.91 %	7.84 %
2024e	97.42 %	77.27 %	67.85 %
2025e	97.42 %	87.36 %	65.55 %
2026e	97.42 %	88.73 %	64.59 %

Date	Aedifica Sales per Share	Aedifica EBIT per share	Aedifica Earnings per Share
2026e	7.82 undefined	0 undefined	5.05 undefined
2025e	7.52 undefined	0 undefined	4.93 undefined
2024e	7.12 undefined	0 undefined	4.83 undefined
2023	7.16 undefined	6.08 undefined	0.56 undefined
2022	6.96 undefined	5.42 undefined	8.5 undefined
2021	6.5 undefined	5.33 undefined	7.91 undefined
2020	9.44 undefined	7.8 undefined	6.38 undefined
2019	6.27 undefined	5.17 undefined	4.09 undefined
2018	6 undefined	4.92 undefined	6.26 undefined
2017	4.73 undefined	3.99 undefined	3.71 undefined
2016	4.81 undefined	4.01 undefined	3.86 undefined
2015	3.82 undefined	3.04 undefined	2.57 undefined
2014	4.22 undefined	3.3 undefined	3.83 undefined
2013	3.72 undefined	2.88 undefined	1.96 undefined
2012	3.77 undefined	2.86 undefined	2.89 undefined
2011	4.13 undefined	3.14 undefined	1.84 undefined
2010	3.85 undefined	2.89 undefined	3.37 undefined
2009	4.31 undefined	3.17 undefined	0.52 undefined
2008	4.2 undefined	2.96 undefined	-1.62 undefined
2007	3.54 undefined	2.41 undefined	2.7 undefined
2006	3.1 undefined	1.68 undefined	1.55 undefined
2005	0.6 undefined	0.11 undefined	-0.04 undefined

	Sales per Share	EBIT per share	Earnings per Share
2005	0.6 EUR	0.11 EUR	-0.04 EUR
2006	3.1 EUR	1.68 EUR	1.55 EUR
2007	3.54 EUR	2.41 EUR	2.7 EUR
2008	4.2 EUR	2.96 EUR	-1.62 EUR
2009	4.31 EUR	3.17 EUR	0.52 EUR
2010	3.85 EUR	2.89 EUR	3.37 EUR
2011	4.13 EUR	3.14 EUR	1.84 EUR
2012	3.77 EUR	2.86 EUR	2.89 EUR
2013	3.72 EUR	2.88 EUR	1.96 EUR
2014	4.22 EUR	3.3 EUR	3.83 EUR
2015	3.82 EUR	3.04 EUR	2.57 EUR
2016	4.81 EUR	4.01 EUR	3.86 EUR
2017	4.73 EUR	3.99 EUR	3.71 EUR
2018	6 EUR	4.92 EUR	6.26 EUR
2019	6.27 EUR	5.17 EUR	4.09 EUR
2020	9.44 EUR	7.8 EUR	6.38 EUR
2021	6.5 EUR	5.33 EUR	7.91 EUR
2022	6.96 EUR	5.42 EUR	8.5 EUR
2023	7.16 EUR	6.08 EUR	0.56 EUR
2024e	7.12 EUR	0 EUR	4.83 EUR
2025e	7.52 EUR	0 EUR	4.93 EUR
2026e	7.82 EUR	0 EUR	5.05 EUR

	Number of stocks
2005	4.5 M Aktien
2006	4 M Aktien
2007	5.4 M Aktien
2008	5.5 M Aktien
2009	5.4 M Aktien
2010	7.5 M Aktien
2011	8.3 M Aktien
2012	9.6 M Aktien
2013	10.9 M Aktien
2014	11.81 M Aktien
2015	15.64 M Aktien
2016	16.41 M Aktien
2017	19.38 M Aktien
2018	19.73 M Aktien
2019	25.63 M Aktien
2020	27.14 M Aktien
2021	35.61 M Aktien
2022	39.01 M Aktien
2023	43.71 M Aktien
2024e	43.71 M Aktien
2025e	43.71 M Aktien
2026e	43.71 M Aktien

Date	Aedifica Dividend
2026e	5.93 undefined
2025e	5.93 undefined
2024e	5.95 undefined
2023	5.6 undefined
2022	3.68 undefined
2021	2.11 undefined
2020	3.96 undefined
2019	2.62 undefined
2018	2.32 undefined
2017	2.05 undefined
2016	1.9 undefined
2015	1.81 undefined
2014	1.69 undefined
2013	0.93 undefined
2012	2.26 undefined
2011	1.09 undefined
2010	1.99 undefined
2009	1.45 undefined
2008	1.38 undefined
2007	1.19 undefined

	Dividend	Dividend (Estimate)
2005	0 EUR	0 EUR
2006	0 EUR	0 EUR
2007	1.19 EUR	0 EUR
2008	1.38 EUR	0 EUR
2009	1.45 EUR	0 EUR
2010	1.99 EUR	0 EUR
2011	1.09 EUR	0 EUR
2012	2.26 EUR	0 EUR
2013	0.93 EUR	0 EUR
2014	1.69 EUR	0 EUR
2015	1.81 EUR	0 EUR
2016	1.9 EUR	0 EUR
2017	2.05 EUR	0 EUR
2018	2.32 EUR	0 EUR
2019	2.62 EUR	0 EUR
2020	3.96 EUR	0 EUR
2021	2.11 EUR	0 EUR
2022	3.68 EUR	0 EUR
2023	5.6 EUR	0 EUR
2024e	0 EUR	5.95 EUR
2025e	0 EUR	5.93 EUR
2026e	0 EUR	5.93 EUR

Date	Aedifica Payout ratio
2026e	41.22 %
2025e	41.73 %
2024e	37.95 %
2023	43.99 %
2022	43.24 %
2021	26.62 %
2020	62.1 %
2019	64.04 %
2018	37.08 %
2017	55.19 %
2016	49.11 %
2015	70.15 %
2014	44.12 %
2013	47.58 %
2012	78.08 %
2011	58.61 %
2010	58.58 %
2009	278.4 %
2008	-85.96 %
2007	43.76 %
2006	43.99 %
2005	43.99 %

	Payout ratio
2005	43.99 %
2006	43.99 %
2007	43.76 %
2008	-85.96 %
2009	278.4 %
2010	58.58 %
2011	58.61 %
2012	78.08 %
2013	47.58 %
2014	44.12 %
2015	70.15 %
2016	49.11 %
2017	55.19 %
2018	37.08 %
2019	64.04 %
2020	62.1 %
2021	26.62 %
2022	43.24 %
2023	43.99 %
2024e	37.95 %
2025e	41.73 %
2026e	41.22 %

%	Name	Stocks	Change	Date
4.37860 %	APG Asset Management N.V.	2,082,027	426,097	9/30/2023
3.31462 %	The Vanguard Group, Inc.	1,576,105	-3,913	3/31/2024
2.50457 %	Norges Bank Investment Management (NBIM)	1,190,925	157,528	12/31/2023
1.61139 %	BlackRock Institutional Trust Company, N.A.	766,216	-3,790	3/31/2024
1.34727 %	Lansförsäkringar Fondförvaltning AB	640,629	-42,500	2/29/2024
1.10019 %	Degroof Petercam Asset Management	523,140	-13,000	12/31/2023
0.98348 %	Candriam Luxembourg S.A.	467,645	-3,984	2/29/2024
0.95900 %	Dimensional Fund Advisors, L.P.	456,004	2,167	2/29/2024
0.88233 %	Cardano Asset Management NV	419,548	9,442	2/29/2024
0.83874 %	PGGM Vermogensbeheer B.V.	398,823	80,465	7/31/2023
0.77636 %	AXA Real Estate Investment Managers SGP	369,160	0	2/29/2024
0.76563 %	Janus Henderson Investors	364,055	0	2/29/2024
0.65311 %	BNP Paribas Asset Management Belgium S.A.	310,555	0	3/31/2024
0.60734 %	CPR Asset Management	288,792	-95,921	2/29/2024
0.59969 %	Cohen & Steers Capital Management, Inc.	285,155	620	2/29/2024
0.57772 %	Amundi Asset Management, SAS	274,705	54,654	3/31/2024
0.52197 %	BlackRock Investment Management (UK) Ltd.	248,198	0	12/31/2023
0.48840 %	DWS Investment GmbH	232,232	-1,465	3/31/2024
0.48060 %	Candriam Belgium S.A.	228,524	8,069	2/29/2024
0.45110 %	Van Lanschot Kempen Investment Management NV	214,500	46,036	2/29/2024
0.45071 %	BlackRock Investment Management (Australia) Ltd.	214,311	-7,373	3/31/2024
0.44890 %	State Street Global Advisors (US)	213,452	-2,147	3/31/2024
0.44130 %	BNP Paribas Asset Management France SAS	209,836	-40,879	3/31/2024
0.40754 %	Nuveen LLC	193,785	0	3/31/2024
0.37338 %	Duff & Phelps Investment Management Company	177,540	2,000	2/29/2024
0.35652 %	CBRE Investment Management Listed Real Assets LLC	169,527	0	12/31/2023
0.34456 %	AXA Investment Managers Paris	163,840	-14,843	2/29/2024
0.34360 %	Oddo BHF Asset Management S.A.S	163,382	-3,063	1/31/2024
0.29839 %	BlackRock Asset Management Deutschland AG	141,885	24,851	3/31/2024
0.29539 %	Candriam S.A. (France)	140,458	27,721	7/31/2023
0.29079 %	UBS Asset Management (Switzerland)	138,270	1,635	3/31/2024
0.26443 %	Mellon Investments Corporation	125,737	-208	3/31/2024
0.26233 %	Newton Investment Management North America, LLC	124,737	-3,666	10/31/2023
0.25997 %	Aberdeen Standard Investments (Edinburgh)	123,616	-25,254	2/29/2024
0.23554 %	Harrison Street Securities, L.L.C.	112,000	-15,000	2/29/2024
0.22814 %	Sanlam Investments UK Limited	108,481	0	2/29/2024
0.22603 %	Charles Schwab Investment Management, Inc.	107,479	1,807	3/31/2024
0.19639 %	Premier Asset Management Ltd	93,382	-10,616	12/31/2023
0.19125 %	PensionDanmark A/S	90,938	14,118	8/31/2023
0.18166 %	Morgan Stanley Investment Management Inc. (US)	86,380	-629	3/31/2024
0.18137 %	Cohen & Steers UK Limited	86,240	10,825	2/29/2024
0.17876 %	SOFIDY SAS	85,000	30,000	11/30/2023
0.17396 %	Skagen AS	82,718	-1,955	2/29/2024
0.16984 %	Goldman Sachs Asset Management B.V.	80,758	3,493	1/31/2024
0.16710 %	abrdn Investments Limited	79,455	6,432	2/29/2024
0.16287 %	American Century Investment Management, Inc.	77,446	462	3/31/2024
0.16099 %	Vanguard Investments Australia Ltd.	76,551	1,199	2/29/2024
0.15655 %	Columbia Threadneedle Management Limited	74,439	0	10/31/2023
0.14674 %	Florida State Board of Administration	69,775	4,959	9/30/2022
0.13963 %	InsingerGilissen Bankiers N.V.	66,394	42,142	11/30/2022
0.13868 %	Banque Nagelmackers nv	65,944	0	2/29/2024
0.13813 %	California State Teachers Retirement System	65,683	16,736	6/30/2023
0.13096 %	AEGON Investment Management B.V.	62,270	1,505	12/31/2023
0.12064 %	State Street Global Advisors Ireland Limited	57,364	-1,462	3/31/2024
0.12015 %	KBC Asset Management N.V.	57,132	0	12/31/2023
0.11663 %	Kempen Capital Management (UK) Ltd.	55,458	7,722	2/29/2024
0.10743 %	Legal & General Investment Management Ltd.	51,082	499	3/31/2024
0.10515 %	Rothschild & Co Asset Management Europe SCS	50,000	-12,527	2/29/2024
0.08940 %	UBS Asset Management (UK) Ltd.	42,508	0	2/29/2024
0.08938 %	Credit Mutuel Asset Management	42,500	0	2/29/2024
0.08681 %	Schroder Investment Management Ltd. (SIM)	41,280	2,428	12/31/2023
0.08488 %	Geode Capital Management, L.L.C.	40,360	0	2/29/2024
0.08428 %	DBX Advisors LLC.	40,073	281	2/29/2024
0.08347 %	BNP Paribas Asset Management UK Limited	39,688	0	3/31/2024
0.08265 %	Northern Trust Global Investments Limited	39,301	-1,545	12/31/2023
0.08250 %	Invesco Advisers, Inc.	39,228	-447	1/31/2024
0.07560 %	Asset Management One Co., Ltd.	35,947	-914	6/30/2023
0.07177 %	Banque Degroof Petercam N.V.	34,126	0	12/31/2023
0.07078 %	Danske Bank Asset Management	33,655	7,780	2/29/2024
0.06687 %	B&I Capital AG	31,796	0	9/30/2023
0.06611 %	Principal Global Investors (Equity)	31,433	-47,519	3/31/2024
0.06548 %	Gestion 21	31,134	0	9/30/2023
0.06291 %	Lord, Abbett & Co. LLC	29,912	0	2/29/2024
0.06283 %	Credit Suisse Funds AG	29,878	-430	3/31/2024
0.05619 %	Northern Trust Investments, Inc.	26,720	0	3/31/2024
0.05502 %	Franklin Advisers, Inc.	26,163	-3	3/31/2024
0.05423 %	NFS Netfonds Financial Service GmbH	25,787	0	12/31/2023
0.05349 %	CenterSquare Investment Management LLC.	25,435	400	2/29/2024
0.05230 %	Goldman Sachs Asset Management, L.P.	24,870	-18,727	1/31/2024
0.05193 %	HSBC Global Asset Management (UK) Limited	24,695	-25	1/31/2024
0.05152 %	Dimensional Fund Advisors, Ltd.	24,498	0	1/31/2024
0.05105 %	Credit Suisse Asset Management (Schweiz) AG	24,276	117	2/29/2024
0.04539 %	Eurinvest Partners SA	21,582	2,935	6/30/2023
0.04469 %	Lån & Spar Bank A/S	21,250	4,000	9/30/2023
0.04398 %	United Bankers Omaisuudenhoito Oy	20,912	0	12/31/2023
0.04238 %	DWS International GmbH	20,152	-429	3/31/2024
0.04101 %	Zürcher Kantonalbank (Asset Management)	19,501	0	2/29/2024
0.03804 %	Daiwa Asset Management Co., Ltd.	18,087	426	11/30/2023
0.03680 %	Groupama Asset Management	17,500	0	2/28/2023
0.03591 %	Claresco Finance S.A.	17,076	0	2/29/2024
0.03575 %	Puilaetco Private Bank SA	17,000	0	6/30/2023
0.03575 %	Quintet Private Bank	17,000	0	12/31/2023
0.03454 %	Anima SGR S.p.A.	16,423	0	9/30/2023
0.03352 %	Morgan Stanley Investment Management Ltd. (UK)	15,940	0	2/29/2024
0.03302 %	Macquarie Investment Management Global Ltd.	15,700	-53	8/31/2023
0.03192 %	Helaba Invest Kapitalanlagegesellschaft mbH	15,179	3,481	10/31/2023
0.03169 %	abrdn Asia Limited	15,070	0	3/31/2024
0.03131 %	DFA Australia Ltd.	14,889	20	12/31/2023
0.03097 %	Gielens (Stefaan)	14,728	27	12/31/2022
0.03086 %	Landolt & Cie	14,672	326	6/30/2023

What values and corporate philosophy does Aedifica represent?

Aedifica SA represents a strong set of values and a distinct corporate philosophy. The company focuses on long-term investment in European healthcare real estate, aiming to provide sustainable and attractive returns to its shareholders. Aedifica prioritizes partnership and collaboration with healthcare operators, ensuring that their properties meet the needs of both the operators and the patients. The company values innovation, integrity, and transparency in all its actions. With a commitment to delivering high-quality properties and services, Aedifica SA seeks to create long-lasting value for all stakeholders involved.

In which countries and regions is Aedifica primarily present?

Aedifica SA is primarily present in Belgium and the Netherlands.

What significant milestones has the company Aedifica achieved?

Some significant milestones achieved by Aedifica SA include expanding its real estate portfolio, successful completion of several acquisitions, and consistently generating strong financial performance. Aedifica SA has significantly expanded its presence in the European market, particularly in Belgium, the Netherlands, and Germany, by acquiring high-quality healthcare and social infrastructure properties. The company's strategic focus on these sectors has allowed it to establish a strong position and develop a diversified portfolio. Aedifica SA has consistently delivered favorable financial results, demonstrating its ability to generate steady income and create value for its shareholders.

What is the history and background of the company Aedifica?

Aedifica SA is a renowned real estate investment company based in Belgium. Established in 2005, Aedifica specializes in healthcare properties and aims to provide high-quality housing for seniors and healthcare institutions. Over the years, Aedifica has built a strong presence in the European market, investing in various countries including Belgium, Germany, Netherlands, and the United Kingdom. With a focus on long-term leases and sustainable investments, Aedifica has successfully established itself as a leading player in the healthcare real estate sector. Its commitment to providing comfortable and modern living spaces has made Aedifica a trusted choice for both seniors and healthcare providers alike.

Who are the main competitors of Aedifica in the market?

The main competitors of Aedifica SA in the market include healthcare real estate investment trusts (REITs) such as Welltower Inc., Ventas Inc., and Healthpeak Properties Inc. These companies also focus on the healthcare property sector and offer diverse portfolios of senior housing and medical office buildings. Aedifica SA competes with these companies in attracting investors interested in the stable income and long-term growth potential of the healthcare real estate market.

In which industries is Aedifica primarily active?

Aedifica SA is primarily active in the real estate sector. As a leading European healthcare real estate company, Aedifica focuses on investing in and managing healthcare infrastructure properties. With a portfolio spread across various countries, Aedifica aims to provide sustainable and comfortable living environments for elderly and disabled individuals. Through its investments in healthcare properties, Aedifica contributes to the overall development and enhancement of the healthcare industry.

What is the business model of Aedifica?

Aedifica SA is a leading real estate investment company based in Belgium. The business model of Aedifica SA revolves around the acquisition and management of healthcare real estate properties. The company specializes in investing in and leasing out senior housing, care homes, and healthcare facilities. With a strong focus on sustainable and long-term investments, Aedifica SA aims to provide high-quality accommodations for the aging population while delivering stable and reliable returns to its shareholders. Through its expertise in the healthcare real estate sector, Aedifica SA actively contributes to the improvement of healthcare infrastructure and the well-being of senior citizens.

What is the P/E ratio of Aedifica 2024?

The Aedifica P/E ratio is 12.33.

What is the P/S ratio of Aedifica 2024?

The Aedifica P/S ratio is 8.37.

What is the AlleAktien quality score of Aedifica?

The AlleAktien quality score for Aedifica is 7/10.

What is the revenue of Aedifica 2024?

The expected Aedifica revenue is 338.48 M EUR.

How high is the profit of Aedifica 2024?

The expected Aedifica profit is 229.66 M EUR.

What is the business model of Aedifica

Aedifica SA is a publicly traded real estate company in Belgium that specializes in investing in nursing homes and assisted living. The company is headquartered in Brussels and has branches in France, the Netherlands, and Germany. Aedifica SA has been listed on Euronext Brussels since 2006 and has a market capitalization of around 3 billion euros. The business model of Aedifica SA is based on acquiring and managing nursing homes and assisted living throughout the EU. The company operates in two sectors - nursing homes and assisted living. In the nursing home sector, Aedifica SA is typically the owner or co-owner of the properties and leases them long-term to operators of nursing facilities. These are often renowned national or international companies specialized in managing nursing homes. As the demand for nursing facilities in Europe increases due to demographic changes, this sector is an important growth market for Aedifica SA. In the assisted living sector, Aedifica SA acquires properties that serve as housing for elderly people or people with special needs. These properties are typically equipped for seniors or barrier-free and often offer additional services such as meals, cleaning, or care. Aedifica SA also leases these apartments long-term to operators of assisted living. A particular focus of Aedifica SA is on the concentration on sustainable, energy-efficient properties. To achieve this, the properties are regularly modernized and renovated to meet current sustainability and energy efficiency requirements. Aedifica SA is a company characterized by its long-term business strategy, conservative financial approach, and high transparency. The company values long-term partnerships with its tenants and operators and emphasizes a high standard in selecting its properties. Overall, Aedifica SA offers an attractive and stable business model that enables the company to achieve continuous growth and provide its investors with a solid return. Aedifica SA's extensive experience in nursing homes and assisted living, as well as its focus on sustainable and energy-efficient properties, make it an attractive partner for investors and operators of care facilities.

What is the Aedifica dividend?

Aedifica pays a dividend of 3.68 EUR distributed over payouts per year.

How often does Aedifica pay dividends?

The dividend cannot currently be calculated for Aedifica or the company does not pay out a dividend.

What is the Aedifica ISIN?

The ISIN of Aedifica is BE0003851681.

What is the Aedifica WKN?

The WKN of Aedifica is A0LCUN.

What is the Aedifica ticker?

The ticker of Aedifica is AED.BR.

How much dividend does Aedifica pay?

Over the past 12 months, Aedifica paid a dividend of 5.6 EUR . This corresponds to a dividend yield of about 8.64 %. For the coming 12 months, Aedifica is expected to pay a dividend of 5.93 EUR.

What is the dividend yield of Aedifica?

The current dividend yield of Aedifica is 8.64 %.

When does Aedifica pay dividends?

Aedifica pays a quarterly dividend. This is distributed in the months of June, July, June, June.

How secure is the dividend of Aedifica?

Aedifica paid dividends every year for the past 20 years.

What is the dividend of Aedifica?

For the upcoming 12 months, dividends amounting to 5.93 EUR are expected. This corresponds to a dividend yield of 9.15 %.

In which sector is Aedifica located?

Aedifica is assigned to the 'Real Estate' sector.

Wann musste ich die Aktien von Aedifica kaufen, um die vorherige Dividende zu erhalten?

To receive the latest dividend of Aedifica from 5/21/2024 amounting to 2.02 EUR, you needed to have the stock in your portfolio before the ex-date on 5/17/2024.

When did Aedifica pay the last dividend?

The last dividend was paid out on 5/21/2024.

What was the dividend of Aedifica in the year 2023?

In the year 2023, Aedifica distributed 3.678 EUR as dividends.

In which currency does Aedifica pay out the dividend?

The dividends of Aedifica are distributed in EUR.

Scope 1 - Direct Emissions	27,069
Scope 2 - Indirect emissions from purchased energy	20,981
Scope 3 - Indirect emissions within the value chain	156
Total CO₂ emissions	48,050
CO₂ reduction strategy	✅
Coal energy	❌
Nuclear power	❌
Animal experiments	❌
Fur & Leather	—
Pesticides	—
Palm Oil	—
Tobacco	❌
Genetically modified organisms	❌
Climate concept	—
Sustainable forestry	—
Recycling regulations	❌
Environmentally friendly packaging	❌
Hazardous substances	❌
Fuel consumption and efficiency	✅
Water consumption and efficiency	✅

Percentage of female employees	37
Percentage of women in management	—
Percentage of Asian employees	—
Share of Asian management	—
Percentage of Hispanic/Latino employees	—
Hispano/Latino Management share	—
Percentage of Black employees	—
Black Management Share	—
Percentage of white employees	—
White Management Share	—
Adult content	❌
Alcohol	❌
Weapons	—
Firearms	❌
Gambling	❌
Military contracts	❌
Human rights concept	✅
Privacy concept	—
Occupational health and safety	✅
Catholic	✅

Environmental reporting	✅
Stakeholder Engagement	✅
Call Back Policies	❌
Antitrust law	❌

Stock Exchange	Aedifica Ticker
BRUSSELS	AED.BR
DÜSSELDORF	AOO.DU
EURONEXT	AED.BR
FRANKFURT	AOO.F
LONDON	0DKX.L
MUNICH	AOO.MU

Aedifica Ticker	Aedifica FIGI
AED:BB	BBG000M79BB3
AOO:GR	BBG000NTMXB1
AOO:GF	BBG000NTMXX7
AOO:GD	BBG000NTMYL8
AOO:GS	BBG000NTMZV4
AOO:GM	BBG000NTN0F8
AOO:GB	BBG000NTN0Q6
AED:EO	BBG000TL6433
AED:XH	BBG000TL6576
AED:XC	BBG000TL65F7
AED:XF	BBG000TL65Y6
AED:XE	BBG000TL6674
AED:XJ	BBG000TL66L8
AED:XL	BBG000TL66S1
AED:XG	BBG000TL66W6
AED:XO	BBG000TL67C6
AED:XA	BBG000TL68V3
AED:E1	BBG000TL68Z9
AED:EU	BBG000TL6B46
AEDB:IX	BBG001B22P20
AEDB:EB	BBG001B7W922
AEDB:BQ	BBG001HWKK10
AEDB:TQ	BBG002WY5018
AEDB:S1	BBG004DQT6N9
AEDB:L3	BBG006T9C2Q9
AEDB:B3	BBG006TB2HS0
AEDB:PO	BBG008GZ96B2
AOO:QT	BBG00D0MW2W7
0DKX:LO	BBG00D8M8390
AED:XM	BBG00J9VHFS8
AED:XX	BBG00JN794F3
AEDB:QX	BBG00KRMQ3L9
AEDFF:US	BBG00KW629R5
AEDFF:PQ	BBG00KW62B45
AEDFF:UV	BBG00KW62B54
AEDEUR:T2	BBG00N0C3N80
AEDB:QE	BBG00NL2LJX0
AEDB:T1	BBG00NLK1PK2
AEDB:I2	BBG00NQ9PTZ2
AEDEUR:WT	BBG00NR94F75
AED:X2	BBG00Q5MLVJ6
AED:NA	BBG00QS2R1S5
AEDB:L1	BBG00Y7B98Z8
AEDB:S4	BBG00YJ7YFP1
AED1GBP:EO	BBG00ZGF7SP5
AED1GBP:XH	BBG00ZGF7SS2
AED1GBP:XF	BBG00ZGF7SV8
AED1GBP:XE	BBG00ZGF7SX6
AED1GBP:XJ	BBG00ZGF7SY5
AED1GBP:XL	BBG00ZGF7SZ4
AED1GBP:XG	BBG00ZGF7T00
AED1GBP:XO	BBG00ZGF7T19
AED1GBP:XA	BBG00ZGF7T55
AED1GBP:XT	BBG00ZGF7T73
AED1GBP:XW	BBG00ZGF7T82
AED1GBP:XU	BBG00ZGF7T91
AED1GBP:XV	BBG00ZGF7TC7
AED1GBP:XM	BBG00ZGF7TD6
AED1GBP:EU	BBG00ZGF7TP3
AOO:GZ	BBG011MNLN43
AOO:TH	BBG0131V68Y1
AOO:LA	BBG018H8J175
AOO:LU	BBG018J253N9
AEDN:MM	BBG019CJDLN8
AEDN:MF	BBG019CJDLP6
AEDN:MU	BBG019CJDLQ5
AEDBGN:EO	BBG01F7J4GW1
AEDBGN:X2	BBG01F7J4GX0
AEDBGN:XH	BBG01F7J4GZ8
AEDBGN:XF	BBG01F7J4H13
AEDBGN:XE	BBG01F7J4H31
AEDBGN:XJ	BBG01F7J4H40
AEDBGN:XL	BBG01F7J4H59
AEDBGN:XG	BBG01F7J4H68
AEDBGN:XO	BBG01F7J4H77
AEDBGN:XA	BBG01F7J4HC1
AEDBGN:E1	BBG01F7J4HD0
AEDBGN:XT	BBG01F7J4HF8
AEDBGN:XW	BBG01F7J4HG7
AEDBGN:XU	BBG01F7J4HH6
AEDBGN:XY	BBG01F7J4HJ4
AEDBGN:XV	BBG01F7J4HK2
AEDBGN:XM	BBG01F7J4HL1
AEDBGN:XQ	BBG01F7J4HM0
AEDBGN:XX	BBG01F7J4HN9
AEDBGN:XZ	BBG01F7J4HP7
AEDBGN:X1	BBG01F7J4HR5
AEDBGN:EU	BBG01F7J4HT3
2AED:IF	BBG01K7JSYG3

2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024e	2025e	2026e
2	12	19	23	23	28	34	36	40	49	59	78	91	118	160	256	231	271	313	338	357	371
-	500.00	58.33	21.05	-	21.74	21.43	5.88	11.11	22.50	20.41	32.20	16.67	29.67	35.59	60.00	-9.77	17.32	15.50	7.99	5.62	3.92
100.00	83.33	84.21	86.96	86.96	89.29	88.24	88.89	92.50	95.92	93.22	96.15	96.70	95.76	96.88	96.88	96.97	98.15	97.12	-	-	-
2	10	16	20	20	25	30	32	37	47	55	75	88	113	155	248	224	266	304	0	0	0
0	6	13	16	17	21	26	27	31	39	47	65	77	97	132	211	189	211	265	261	312	330
-	50.00	68.42	69.57	73.91	75.00	76.47	75.00	77.50	79.59	79.66	83.33	84.62	82.20	82.50	82.42	81.82	77.86	84.66	77.22	87.39	88.95
0	6	14	-8	2	25	15	27	21	45	40	63	71	123	104	173	281	331	24	229	234	240
-	-	133.33	-157.14	-125.00	1,150.00	-40.00	80.00	-22.22	114.29	-11.11	57.50	12.70	73.24	-15.45	66.35	62.43	17.79	-92.75	854.17	2.18	2.56
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
4.5	4	5.4	5.5	5.4	7.5	8.3	9.6	10.9	11.81	15.64	16.41	19.38	19.73	25.63	27.14	35.61	39.01	43.71	0	0	0
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Own the gold standard ✨ in financial data & analytics fair value · 20 million securities worldwide · 50 year history · 10 year estimates · leading business news

Price

Price

TickerAED.BR

ISINBE0003851681

WKNA0LCUN

Aedifica stock price

Price

Overview

Intraday Feature

Total Return and Relative Price Change

Interpretation and Investment

Aedifica Stock Price History

Aedifica Revenue, EBIT, Net Income BE0003851681 · A0LCUN

Revenue, EBIT and Profit

Understanding Revenue, EBIT, and Income

Yearly Analysis and Comparisons

Utilizing Expectations for Investment

Investment Insights

Aedifica Revenue, EBIT and net profit per share

Aedifica Income Statement, Balance Sheet, Cash Flow Statement

Keystats

Revenue and Growth

Gross Margin

EBIT and EBIT Margin

Income and Growth

Shares Outstanding

Interpreting Year to Year Comparison

Expectations and Predictions

Balance Sheet

Understanding the Balance Sheet

Assets

Liabilities

Equity

Year-to-Year Analysis

Interpreting the Data

Aedifica stock margins BE0003851681 · A0LCUN

Margin

Understanding Gross Margin

EBIT Margin Analysis

Revenue Margin Insights

Interpreting Expectations

Comparative Analysis

Aedifica Margin History

Aedifica Stock Sales Revenue, EBIT, Earnings per Share BE0003851681 · A0LCUN

Revenue, EBIT and Earnings per share

Revenue Per Share

EBIT Per Share

Income Per Share

Expected Values

Aedifica Revenue, EBIT and net profit per share

Aedifica business model

Aedifica SWOT Analysis

Strengths

Weaknesses

Opportunities

Threats

Aedifica Eulerpool Fair Value

Fair Value

Understanding Fair Value

Income-Based Fair Value

Revenue-Based Fair Value

Dividend-Based Fair Value

Expectations and Forecasts

Comparative Analysis

Aedifica historical P/E ratio, EBIT, and P/S ratio.

Aedifica shares outstanding BE0003851681 · A0LCUN

Revenue, EBIT and Earnings per share

Revenue Per Share

EBIT Per Share

Income Per Share

Expected Values

Aedifica dividend history and estimates BE0003851681 · A0LCUN

Dividend

Dividend Overview

Interpretation and Use

Investment Strategy

Aedifica Dividend History

Aedifica dividend payout ratio BE0003851681 · A0LCUN

Payout ratio

Own the gold standard ✨ in financial data & analytics
fair value · 20 million securities worldwide · 50 year history · 10 year estimates · leading business news

Ticker
AED.BR

ISIN
BE0003851681

WKN
A0LCUN