Subscribe

Aedifica S.A. (AED.BR)

EUR68.90 +0.05 (+0.07%)
BE BRU Real Estate REIT - Healthcare Facilities
Address Rue Belliard 40 (box 11) 1040
Brussels, BE
CEO Stefaan Gielens
Website aedifica.be
IPO 2006-10-23
ISIN BE0003851681

Explore sections of this company profile

Also trades on Euronext Brussels · AED.BR (EUR) Other OTC · AEDFF (USD)
Description

Aedifica S.A. is a publicly traded Belgian firm dedicated to providing sustainable property solutions for professional care providers across Europe, serving individuals with various care requirements. The company's core focus is on acquiring high-quality European healthcare real estate, with a particular emphasis on facilities for the elderly. Having established itself as a leading entity in the European listed real estate sector, Aedifica aims to further enhance its market position in the coming years. By strategically investing in premium properties that yield consistent, indexed rental income and offer potential for capital appreciation, Aedifica strives to deliver a dependable, sustainable real estate investment with an attractive return to its shareholders. The company's shares are traded on Euronext Brussels, where it has been listed since 2006, and on Euronext Amsterdam since 2019. Notably, Aedifica has been a component of the BEL 20, Euronext Brussels' primary stock market index, since March 2020.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR68.90 +0.05 (+0.07%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
145.1K
Beta
0.96
Float Shares
56.33M
Free Float %
113.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.84% -1.87% -1.46% -9.98% +6.47% +4.89% +6.47% +13.32% -31.70% +21.17% +924,906.53%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
68.90
DCF (Unlevered) 48.32 -29.9%
DCF (Levered) 92.91 +34.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 7 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.54
Distress
Piotroski F-Score
2 / 9
Weak
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
  • ✓
    Revenue growth
    +6.5% Q1'26: +23.1% (vs Q1'25)
  • ✓
    EPS growth
    +19.3% Q1'26: +481.8% (vs Q1'25)
  • —
    FCF margin
    — Q1'26: +0.0% (vs Q1'25)
  • —
    EBIT margin
    — Q1'26: +392.8% (vs Q1'25)
  • —
    ROIC
    — Q1'26: +14.7% (vs Q1'25)
  • ✓
    Share dilution
    +0.0% Q1'26: +18.5% (vs Q1'25)
  • ✗
    Debt / EBITDA
    7.32× Q1'26: 2.64× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.97) × ERP
WACC = 58% × Ke + 42% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 48.32 Current price: 68.90
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2009
actual 		Dec 2010
actual 		Dec 2012
actual 		Dec 2013
actual 		Dec 2014
actual 		Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
3 Rev. Ana.
2 EPS Ana. 		Dec 2027
6 Rev. Ana.
3 EPS Ana. 		Dec 2028
2 Rev. Ana.
1 EPS Ana. 		Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
23.05M
est: 23.45M (-1.7%)
23.31M
est: 28.35M (-17.8%)
35.20M
est: 37.45M (-6.0%)
37.42M
est: 41.11M (-9.0%)
41.81M
est: 49.73M (-15.9%)
51.75M
est: 49.32M (+4.9%)
61.91M
est: 54.50M (+13.6%)
81.61M
est: 79.06M (+3.2%)
94.23M
est: 93.18M (+1.1%)
121.22M
est: 119.27M (+1.6%)
191.03M
est: 163.50M (+16.8%)
242.73M
est: 229.49M (+5.8%)
277.07M
est: 274.70M (+0.9%)
321.37M
est: 333.65M (-3.7%)
347.73M
est: 335.83M (+3.5%)
370.19M
est: 358.95M (+3.1%)
372.74M
372.18M – 373.29M
+3.8% YoY
388.79M
379.73M – 404.18M
+4.3% YoY
403.07M
397.98M – 411.52M
+3.7% YoY
822.00M
811.62M – 839.23M
+103.9% YoY
EBITDA
16.64M
est: -16.03M (+203.8%)
17.38M
est: -5.01M (+447.1%)
26.65M
est: -4.94M (+640.0%)
28.09M
est: 22.01M (+27.6%)
32.02M
est: 9.56M (+235.0%)
39.69M
est: 34.31M (+15.7%)
48.32M
est: 31.50M (+53.4%)
66.46M
est: 66.60M (-0.2%)
76.08M
est: 74.82M (+1.7%)
141.54M
est: 82.97M (+70.6%)
140.11M
est: 118.11M (+18.6%)
200.53M
est: 123.83M (+61.9%)
235.33M
est: 125.30M (+87.8%)
73.21M
est: 132.40M (-44.7%)
292.59M
est: 245.67M (+19.1%)
339.61M
est: 262.91M (+29.2%)
273.00M
272.60M – 273.41M
+3.8% YoY
284.76M
278.13M – 296.03M
+4.3% YoY
295.22M
291.49M – 301.41M
+3.7% YoY
602.06M
594.45M – 614.68M
+103.9% YoY
EBIT
-973.0K
est: 6.58M (-114.8%)
10.47M
est: 19.11M (-45.2%)
21.39M
est: 25.71M (-16.8%)
31.23M
est: 40.17M (-22.3%)
25.54M
est: 42.59M (-40.0%)
52.02M
est: 33.85M (+53.7%)
45.94M
est: 37.41M (+22.8%)
74.56M
est: 54.26M (+37.4%)
83.99M
est: 63.96M (+31.3%)
140.12M
est: 81.86M (+71.2%)
138.07M
est: 112.22M (+23.0%)
199.70M
est: 174.40M (+14.5%)
231.84M
est: 176.47M (+31.4%)
69.56M
est: 186.47M (-62.7%)
288.80M
est: 198.57M (+45.4%)
339.61M
est: 260.34M (+30.4%)
270.34M
269.94M – 270.74M
+3.8% YoY
281.98M
275.41M – 293.14M
+4.3% YoY
292.34M
288.65M – 298.47M
+3.7% YoY
596.18M
588.65M – 608.68M
+103.9% YoY
Net Income
-8.89M
est: -8.87M (-0.2%)
2.79M
est: 3.39M (-17.6%)
15.34M
est: 18.79M (-18.4%)
27.67M
est: 30.40M (-9.0%)
21.39M
est: 25.89M (-17.4%)
45.17M
est: 97.73M (-53.8%)
40.27M
est: 53.07M (-24.1%)
63.36M
est: 157.89M (-59.9%)
71.86M
est: 90.20M (-20.3%)
103.89M
est: 171.98M (-39.6%)
103.89M
est: 117.06M (-11.2%)
281.82M
est: 122.73M (+129.6%)
331.78M
est: 124.19M (+167.1%)
24.54M
est: 109.91M (-77.7%)
204.83M
est: 201.78M (+1.5%)
244.43M
est: 246.32M (-0.8%)
253.78M
253.54M – 254.03M
+3.0% YoY
260.82M
252.99M – 268.65M
+2.8% YoY
269.03M
263.19M – 274.88M
+3.2% YoY
289.91M
285.15M – 297.81M
+7.8% YoY
SGA
560.0K
est: 3.89M (-85.6%)
—
est: 4.47M (-100.0%)
1.59M
est: 5.89M (-73.0%)
1.76M
est: 5.82M (-69.7%)
1.95M
est: 6.90M (-71.7%)
2.46M
est: 3.37M (-27.2%)
2.78M
est: 10.85M (-74.4%)
2.76M
est: 6.18M (-55.4%)
3.25M
est: 15.84M (-79.5%)
5.71M
est: 8.15M (-30.0%)
24.22M
est: 25.69M (-5.7%)
10.05M
est: 26.94M (-62.7%)
11.99M
est: 27.26M (-56.0%)
11.42M
est: 28.80M (-60.4%)
32.94M
est: 14.42M (+128.4%)
—
est: 15.43M (-100.0%)
16.02M
16.00M – 16.05M
+3.8% YoY
16.71M
16.32M – 17.38M
+4.3% YoY
17.33M
17.11M – 17.69M
+3.7% YoY
35.34M
34.89M – 36.08M
+103.9% YoY
EPS
-1.43
est: 1.59 (-189.8%)
0.46
est: 1.57 (-70.6%)
1.74
est: 1.81 (-3.8%)
2.58
est: 1.81 (+42.6%)
1.92
est: 2.15 (-10.9%)
3.77
est: 2.06 (+83.4%)
2.60
est: 2.18 (+19.4%)
3.80
est: 2.80 (+35.8%)
3.99
est: 2.99 (+33.3%)
5.14
est: 3.62 (+42.1%)
3.69
est: 3.74 (-1.3%)
7.91
est: 4.16 (+90.1%)
8.71
est: 4.64 (+87.8%)
0.56
est: 2.31 (-75.8%)
4.31
est: 4.87 (-11.5%)
5.14
est: 5.15 (-0.2%)
5.34
5.33 – 5.34
+3.6% YoY
5.51
5.32 – 5.65
+3.2% YoY
5.63
5.54 – 5.78
+2.2% YoY
6.10
6.00 – 6.26
+8.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-28 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-27 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-26 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-25 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-22 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-21 A 4/5 3/5 4/5 5/5 3/5 3/5 4/5
2026-05-20 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-19 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-18 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-05-15 A- 4/5 4/5 3/5 4/5 3/5 3/5 3/5
2026-05-14 A- 4/5 4/5 3/5 4/5 3/5 3/5 3/5
2026-05-13 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-12 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-11 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-08 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-07 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-06 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-05 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-04 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-04-30 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-29 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-28 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-27 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-15 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
355.3K
OE per share TTM
0.01
Owner's Yield
0.01%
Maintenance CapEx ratio
0.08%
Maint CapEx / Avg PPE
1.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.63M
Shares Outstanding
49.74M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Stefaan Gielens MD, Chief Executive Officer, Executive Director & Executive Manager 1M male
Ingrid Daerden CFO & Executive Manager 725.6K female
Sven Andre Bogaerts Chief Mergers & Acquisitions Officer, Chief Legal Officer and Executive Manager 615.7K male
Charles-Antoine Van Aelst Chief Investment Officer & Executive Manager 604.1K male
Raoul Thomassen COO & Executive Manager 535.9K male
Thomas Moerman Group General Counsel & Compliance Officer — male
Delphine Noirhomme Investor Relations Manager — female
Fabienne Vanderhulst HR Manager — female
Martina Carlsson Control & Communication Manager — female
Bob Boeckx Corporate Communications Manager — —
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in REIT - Healthcare Facilities