Develia Future Growth

Future criteria checks 2/6

Develia's earnings are forecast to decline at 0.5% per annum while its annual revenue is expected to grow at 5.3% per year. EPS is expected to decline by 0.9% per annum. Return on equity is forecast to be 20.5% in 3 years.

Key information

-0.5%

Earnings growth rate

-0.9%

EPS growth rate

Real Estate earnings growth	8.2%
Revenue growth rate	5.3%
Future return on equity	20.5%
Analyst coverage	Low
Last updated	07 Apr 2025

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

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
12/31/2027	2,159	373	277	246	3
12/31/2026	2,104	366	264	276	4
12/31/2025	1,991	347	306	158	4
12/31/2024	1,790	380	294	312	N/A
9/30/2024	1,875	367	-21	-7	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	319	324	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	N/A	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

Analyst Future Growth Forecasts

Earnings vs Savings Rate: DVL's earnings are forecast to decline over the next 3 years (-0.5% per year).

Earnings vs Market: DVL's earnings are forecast to decline over the next 3 years (-0.5% per year).

High Growth Earnings: DVL's earnings are forecast to decline over the next 3 years.

Revenue vs Market: DVL's revenue (5.3% per year) is forecast to grow faster than the Polish market (4.4% per year).

High Growth Revenue: DVL's revenue (5.3% 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 high in 3 years time (20.5%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/04/13 09:25
End of Day Share Price	2025/04/11 00:00
Earnings	2024/12/31
Annual Earnings	2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Develia S.A. is covered by 11 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Kamil Kliszcz	Biuro maklerskie mBanku
Tomasz Kania	Dom Maklerski Banku BPS S.A.
Cezary Bernatek	Erste Group Bank AG

Develia Future Growth

Future criteria checks 2/6

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

Full year 2024 earnings released: EPS: zł0.84 (vs zł0.62 in FY 2023)

The Market Doesn't Like What It Sees From Develia S.A.'s (WSE:DVL) Earnings Yet

Develia S.A. to Report Q3, 2025 Results on Nov 20, 2025

Develia's (WSE:DVL) Solid Earnings May Rest On Weak Foundations

New major risk - Revenue and earnings growth

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?