Share

Details on WDP shares

WDP has been listed on Euronext since June 1999.

DETAILS PER SHARE

31 DEC. 20 31 DEC. 19 31 DEC. 18

Number of shares in circulation on closing date

174,713,867 172,489,205 161,429,730

Free float

75% 75% 75%

Market capitalisation (in euros)

4,937,413,881 3,996,821,367 2,656,672,128

Traded volume in shares per year

67,393,146 65,984,303 41,646,577

Average daily volume (in euros)

6,812,194 5,533,360 2,543,078

Free float velocity(1)

51.1% 50.7% 34.4%

Stock exchange price

     

highest

31.4 23.1 17.7

lowest

17.0 16.3 13.3

closing

28.3 23.2 16.5

EPRA NAV(2) (in euros)

13.5 12.8 10.2

IFRS NAV(3) (in euros)

14.3 12.2 9.8

Distribution percentage

80% 84% 82%

EPRA Earnings/share(4) (in euros)

1.00 0.93 0.86

EPRA Earnings/share(5) (in euros)

1.00 0.88 0.83

Gross dividend/share (in euros)

0.80 0.74 0.69

Net dividend/share (in euros)

0.56 0.52 0.48

Withholding tax

30% 30% 30%



(1) The number of shares traded per year divided by the total number of free float shares at the end of the year.

(2) EPRA NAV: this is the NAV that was adjusted to include properties and other investments at their fair value and exclude certain line items that are not expected to take shape in a business model with real estate investments over the long term. See also www.epra.com.

(3) IFRS NAV: calculated as the sharholders' equity divided by the total number of shares entitled to dividend on the balance sheet date. This refers to the net value in line with the GVV/SIR legislation.

(4) On the basis of the weighted average number of shares.

(5) On the basis of the number of shares entitled to dividend.

Analyst estimates - consensus (July 2021)

  FY 2021 high low #   FY 2022 high low #   FY 2023 high low #
Rental income, net of rental-related expenses (in million euros) 256.7 267.0 247.8 10   282.0 301.2 265.6 10   311.5 332.5 287.1 10
Operating result (before result on the portfolio) (in million euros) 241.6 254.2 203.2 10   265.1 277.4 220.8 10   292.7 305.4 242.2 10
EPRA Earnings (in million euros) 196.7 200.4 194.8 10   217.2 225.0 210.8 10   240.5 259.0 226.9 10
IFRS Earnings (in million euros) 468.5 620.2 295.0 10   490.1 714.7 214.3 10   529.0 760.5 238.7 10
EPRA EPS (in euros) 1.08 1.14 1.07 10   1.17 1.25 1.13 10   1.28 1.42 1.19 10
Dividend per share (in euros) 0.86 0.90 0.85 10   0.93 0.96 0.90 10   1.00 1.05 0.94 10
EPRA NTA per share (in euros) 16.80 17.88 15.69 10   18.77 20.64 16.38 10   20.89 23.86 16.90 10
Loan-to-value (in %) 41.7% 45.8% 38.4% 10   41.2% 45.6% 36.8% 10   40.2% 47.1% 34.7% 10

# : Number of analyst estimates

High: the highest data point out of all estimates

Low: the lowest data point out of all estimates

The consensus is calculated as the average of analyst estimates which are submitted by sell-side analysts covering WDP (see below). Data will be aggregated on a semi-annual basis, using a standard template. Any opinions, estimates or forecasts regarding WDP's performance made by these analysts, and therefore also the consensus figures are theirs alone and do not represent opinions or forecasts of WDP or its Management. By making this consensus information of its results available on a semi annual basis, WDP does not mean or otherwise imply to endorse such information. 

 

WDP analysts

The WDP share is being followed by analysts, giving their recommendations regarding the share. Feel free to send a question by e-mail to these analysts, and they will gladly give you their vision on the WDP share. 

NAME COMPANY ADVICE TARGET PRICE (€) UPDATE
A.Aboulkhouatem [at] degroofpetercam.com (I)i.maslova [at] research.degroofpetercam.com (nna Maslova) Degroof Petercam HOLD 31.00 31/08/2021
  Exane BNP Paribas NEUTRAL N.R. 31/08/2021
wim.lewi [at] kbcsecurities.be (Wim Lewi) KBC Securities HOLD 32.00 31/08/2021
Pieter.Runneboom [at] kempen.com (Pieter Runneboom) Kempen & Co. BUY 32.00 31/08/2021
Francesca.Ferragina [at] ing.com (Francesca Ferragina) ING BUY 33.50 21/10/2020
steven.boumans [at] aa-ob.com (Steven Boumans) ABN AMRO - ODDO OUTPERFORM 33.00 31/08/2021
frenard [at] keplercheuvreux.com (Frédéric Renard) Kepler Cheuvreux HOLD 36.00

31/08/2021

Bart.Gysens [at] morganstanley.com (Bart Gysens) Morgan Stanley EQUAL WEIGHT 37.00 01/09/2021
markus.kulessa [at] bofa.com (Markus Kulessa) Bank of America BUY 40.00 23/03/2021
charles.boissier [at] ubs.com (Charles Boissier) UBS BUY 44.00 31/08/2021
PAUL.J.MAY [at] BARCLAYS.COM (Paul May, CFA) Barclays OVERWEIGHT 38.20 10/06/2021
neil.d.green [at] jpmorgan.com (Neil Green, CFA) JP Morgan OVERWEIGHT 38.00 07/07/2021
info [at] VFB.be (Gert De Mesure) Vlaamse Federatie van Beleggersclubs en Beleggers VZW      
Liquidity provider

Kempen & Co

Elbert Rodenburg

Managing Director, Head of Securities

elbert.rodenburg [at] kempen.com

+31 20 348 8408

Financial service of the share

Single Paying Agent

ING België NV

Marc Sanders : +32 2 547 31 40 - marc.sanders [at] ing.be

Sint-Michielswarande 60, 1040 Brussels

Performance report

An excellent investment

WDP has concluded an agreement with the Dutch Global Property Research to draw up a monthly ‘performance report’. You can download the most recent version of this report as a pdf-file. In this report the global return on WDP shares is measured and compared with the performances in the whole sector. Various different comparison points are taken:

1. Comparable European quoted property funds, active in the same segment as WDP, namely semi-industrial property

  • Montea in Belgium

2. Sector partners, active in the other market segments such as office market or retailing

  • Cofinimmo offices in Belgium
  • Intervest Offices Offices (80%) and semi-industrial property (20%) in Belgium
  • Retail Estates commercial property (retail parks) in Belgium

The three above-mentioned Belgian companies are also representative of the performance of B-REITs in general.

Furthermore, some general property and stock indexes are also included, for example:

  • The GPR 250 Europe, which reflects the performances of the European quoted property sector in its entirety.
  • The GPR 250 Belgium, which reflects the performances of the Belgian quoted property sector.
  • The BEL 20, the index that reflects the 20 most important Belgian quoted companies and their performance.

Dual listing

WDP announces the coming into effect of a second share listing on Euronext Amsterdam on 18 November 2015. This dual listing underlines the importance WDP attaches to its core Benelux market, and more specifically its increasingly larger Dutch share – which now has the same weight as WDP's historical home market of Belgium – in the property portfolio. WDP has not placed any new shares. Its reference market remains Euronext Brussels.

Exempt accelerated private placement of new shares by way of a capital increase in cash (completed)

The publications are, subject to certain restrictions, available here.

THE PUBLIC OFFERING OF NEW SHARES WITHIN THE FRAMEWORK OF A CAPITAL INCREASE IN CASH WITH A PRIORITY ALLOCATION RIGHT (COMPLETED)

The publications are, subject to certain restrictions, available on the following page of the website: www.wdp.eu/capitalincrease2016.