Develia Future Growth

Future criteria checks 1/6

Develia is forecast to grow earnings and revenue by 0.3% and 8.6% per annum respectively. EPS is expected to grow by 2.1% per annum. Return on equity is forecast to be 19.2% in 3 years.

Key information

0.3%

Earnings growth rate

2.1%

EPS growth rate

Real Estate earnings growth	15.2%
Revenue growth rate	8.6%
Future return on equity	19.2%
Analyst coverage	Low
Last updated	22 Nov 2024

Recent future growth updates

Recent updates

An Intrinsic Calculation For Develia S.A. (WSE:DVL) Suggests It's 46% Undervalued

Sep 27

These 4 Measures Indicate That Develia (WSE:DVL) Is Using Debt Reasonably Well

Aug 09

What Does Develia S.A.'s (WSE:DVL) Share Price Indicate?

Jun 20

These 4 Measures Indicate That Develia (WSE:DVL) Is Using Debt Reasonably Well

Nov 04

Is Develia (WSE:DVL) A Risky Investment?

Jun 14

A Look At The Fair Value Of Develia S.A. (WSE:DVL)

May 24

What Is Develia S.A.'s (WSE:DVL) Share Price Doing?

Mar 25

Develia (WSE:DVL) Use Of Debt Could Be Considered Risky

Mar 07

What Type Of Shareholders Make Up Develia S.A.'s (WSE:DVL) Share Registry?

Feb 16

Did You Participate In Any Of Develia's (WSE:DVL) Respectable 91% Return?

Jan 30

Investors In Develia S.A. (WSE:DVL) Should Consider This, First

Jan 12

Calculating The Fair Value Of Develia S.A. (WSE:DVL)

Dec 26

Should You Think About Buying Develia S.A. (WSE:DVL) Now?

Dec 08

These 4 Measures Indicate That Develia (WSE:DVL) Is Using Debt Extensively

Nov 20

Earnings and Revenue Growth Forecasts

WSE:DVL - Analysts future estimates and past financials data (PLN Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	2,132	374	239	245	3
12/31/2025	2,003	355	306	141	3
12/31/2024	1,637	317	104	90	4
9/30/2024	1,859	367	-26	-12	N/A
6/30/2024	1,845	345	121	130	N/A
3/31/2024	1,750	302	3	10	N/A
12/31/2023	1,606	276	125	131	N/A
9/30/2023	1,532	306	325	329	N/A
6/30/2023	1,365	295	233	236	N/A
3/31/2023	1,226	276	85	88	N/A
12/31/2022	1,067	231	167	170	N/A
9/30/2022	634	119	5	7	N/A
6/30/2022	654	113	-22	-20	N/A
3/31/2022	832	132	267	269	N/A
12/31/2021	911	154	85	87	N/A
9/30/2021	795	-77	154	158	N/A
6/30/2021	674	-92	139	143	N/A
3/31/2021	513	-170	89	92	N/A
12/31/2020	517	-139	57	60	N/A
9/30/2020	424	-18	-127	-126	N/A
6/30/2020	408	1	-163	-162	N/A
3/31/2020	579	74	-162	-161	N/A
12/31/2019	819	117	-89	-88	N/A
9/30/2019	873	175	80	81	N/A
6/30/2019	941	139	215	216	N/A
3/31/2019	959	191	246	247	N/A
12/31/2018	797	160	314	315	N/A
9/30/2018	762	124	300	301	N/A
6/30/2018	839	185	N/A	262	N/A
3/31/2018	772	148	N/A	261	N/A
12/31/2017	706	80	N/A	167	N/A
9/30/2017	765	129	N/A	200	N/A
6/30/2017	606	62	N/A	197	N/A
3/31/2017	653	106	N/A	217	N/A
12/31/2016	547	113	N/A	199	N/A
9/30/2016	550	128	N/A	226	N/A
6/30/2016	536	162	N/A	216	N/A
3/31/2016	418	106	N/A	109	N/A
12/31/2015	450	109	N/A	59	N/A
9/30/2015	427	100	N/A	116	N/A
6/30/2015	433	86	N/A	66	N/A
3/31/2015	413	81	N/A	81	N/A
12/31/2014	359	76	N/A	146	N/A
9/30/2014	276	56	N/A	71	N/A
6/30/2014	248	60	N/A	5	N/A
3/31/2014	224	73	N/A	25	N/A
12/31/2013	209	74	N/A	14	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: DVL's forecast earnings growth (0.3% per year) is below the savings rate (4.1%).

Earnings vs Market: DVL's earnings (0.3% per year) are forecast to grow slower than the Polish market (15.3% per year).

High Growth Earnings: DVL's earnings are forecast to grow, but not significantly.

Revenue vs Market: DVL's revenue (8.6% per year) is forecast to grow faster than the Polish market (4% per year).

High Growth Revenue: DVL's revenue (8.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: DVL's Return on Equity is forecast to be low in 3 years time (19.2%).

Develia Future Growth

Future criteria checks 1/6

Key information

Recent future growth updates

Consensus EPS estimates increase by 13%

Consensus revenue estimates increase by 11%

Price target increased by 12% to zł6.62

Price target increased by 7.7% to zł5.58

Price target increased by 9.4% to zł5.18

Consensus revenue estimates increase by 10%

Recent updates

New major risk - Financial position

New minor risk - Shareholder dilution

Consensus EPS estimates increase by 13%

Second quarter 2024 earnings released: EPS: zł0.14 (vs zł0.048 in 2Q 2023)

New minor risk - Share price stability

Does Develia (WSE:DVL) Have A Healthy Balance Sheet?

Develia S.A.'s (WSE:DVL) Prospects Need A Boost To Lift Shares

Upcoming dividend of zł0.50 per share

First quarter 2024 earnings released: EPS: zł0.19 (vs zł0.13 in 1Q 2023)

Develia Announces Dividend for the Year 2023, Payable on July 5, 2024 and September 6, 2024

Develia Real Estate Introduces to Offer 285 Apartments in Poznan

Broker Revenue Forecasts For Develia S.A. (WSE:DVL) Are Surging Higher

Consensus revenue estimates increase by 11%

Price target increased by 12% to zł6.62

Investor sentiment improves as stock rises 16%

Develia S.A. Recommends Dividend for the Year 2023, Payable on September 5, 2024 and September 6, 2024

We Like The Quality Of Develia's (WSE:DVL) Earnings

Now 20% undervalued

Is There An Opportunity With Develia S.A.'s (WSE:DVL) 26% Undervaluation?

Develia S.A. to Report Q3, 2024 Results on Nov 21, 2024

Price target increased by 7.7% to zł5.58

Third quarter 2023 earnings released: EPS: zł0.10 (vs zł0.07 in 3Q 2022)

Does Develia (WSE:DVL) Have A Healthy Balance Sheet?

Price target increased by 9.4% to zł5.18

Second quarter 2023 earnings released: EPS: zł0.048 (vs zł0.008 in 2Q 2022)

Estimating The Fair Value Of Develia S.A. (WSE:DVL)

Upcoming dividend of zł0.40 per share at 8.5% yield

Investor sentiment improves as stock rises 16%

Need To Know: Analysts Are Much More Bullish On Develia S.A. (WSE:DVL)

Consensus revenue estimates increase by 10%

Price target increased by 20% to zł3.95

Develia S.A., Annual General Meeting, Jun 27, 2023

Develia S.A., Annual General Meeting, Jun 27, 2023

Develia S.A. Proposes Total Dividend Payout for the Year 2022, Payable on July 21, 2023 and October 13, 2023

First quarter 2023 earnings released: EPS: zł0.13 (vs zł0.029 in 1Q 2022)

Develia S.A. to Report First Half, 2023 Results on Sep 13, 2023

An unknown fund, managed by Adventum International, signed a preliminary agreement to acquire Wola Retro Office Building in Warsaw from Develia S.A. (WSE:DVL) for €70 million.

Now 21% undervalued

Third quarter 2022 earnings released: EPS: zł0.07 (vs zł0.065 in 3Q 2021)

Price target decreased to zł2.67

At zł2.05, Is Develia S.A. (WSE:DVL) Worth Looking At Closely?

Investor sentiment deteriorated over the past week

An Intrinsic Calculation For Develia S.A. (WSE:DVL) Suggests It's 46% Undervalued

Price target decreased to zł3.31

Second quarter 2022 earnings released: EPS: zł0.008 (vs zł0.044 in 2Q 2021)

Investor sentiment deteriorated over the past week

These 4 Measures Indicate That Develia (WSE:DVL) Is Using Debt Reasonably Well

What Does Develia S.A.'s (WSE:DVL) Share Price Indicate?

Investor sentiment deteriorated over the past week

Now 24% undervalued after recent price drop

Price target decreased to zł3.57

Investor sentiment deteriorated over the past week

First quarter 2022 earnings: Revenues in line with analyst expectations

Develia Announces Dividend for 2021

Upcoming dividend of zł0.45 per share

Price target decreased to zł3.57

Develia S.A., Annual General Meeting, May 17, 2022

Price target decreased to zł3.57

Third quarter 2021 earnings released: EPS zł0.07 (vs zł0.032 in 3Q 2020)

These 4 Measures Indicate That Develia (WSE:DVL) Is Using Debt Reasonably Well

Price target increased to zł4.20

Second quarter 2021 earnings released: EPS zł0.044 (vs zł0.13 loss in 2Q 2020)

Upcoming dividend of zł0.17 per share

Is Develia (WSE:DVL) A Risky Investment?

Develia S.A. Announces Dividend for the 2020, Payable on July 13, 2021

A Look At The Fair Value Of Develia S.A. (WSE:DVL)

First quarter 2021 earnings released: EPS zł0.08 (vs zł0.15 in 1Q 2020)

Price target increased to zł2.91

Full year 2020 earnings released: zł0.31 loss per share (vs zł0.26 profit in FY 2019)