22 July 2022





Consensus & analysts





Company compiled consensus


The consensus below includes the sell-sides analysts’ estimates actively covering Aeroports de Paris stock collected by the Group between 22 June and 5 July 2022, ahead of the 2022 half-year results.


It was calculated for the key hypothesis and financial performance indicators followed in 2022 and to be followed in 2023 where at least 10 analysts provided data.


H1 2022e


(In millions of euros) Median Average Minimum Maximum Number of estimates
Paris Aéroport traffic (in % of 2019) 71.9% 72.7% 67.7% 90.9% 11
Revenue 1,903 1,890 1,804 1,962 12
EBITDA 627 617 521 650 12
Operating income 246 240 133 304 10
Net result, group share 90 78 - 40 126 11


FY 2022e


(In millions of euros) Median Average Minimum Maximum Number of estimates
Paris Aéroport traffic (in % of 2019) 74.4% 74.3% 64.0% 78.5% 11
Revenue 4,094 4,089 3,848 4,309 11
EBITDA 1,407 1,373 1,164 1,550 11
Operating income 646 626 435 824 10
Net result, group share 249 239 81 381 11
Net debt 8,064 8,130 7,651 9,337 11


FY 2023e


(In millions of euros) Median Average Minimum Maximum Number of estimates
Paris Aéroport traffic (in % of 2019) 88.2% 86.8% 81.0% 91.8% 11
Revenue 4,645 4,654 4,469 4,871 11
EBITDA 1,658 1,656 1,496 1,799 11
Operating income 897 921 763 1,134 10
Net result, group share 410 417 276 561 11
Net debt 7,980 8,021 7,398 9,204 11



Disclaimer


The consensus is made available by Aéroports de Paris for information purposes only. The estimates in this consensus were drawn up under the exclusive responsibility of the contributing financial analysts and do not reflect the opinion of Aéroports de Paris. The data contained in-here has not been subject to independent verification. Aéroports de Paris makes no warranty as to the completeness or accuracy of the data or as to the reasonableness of the assumptions or projections set forth by the analysts.


This information should not be seen as a recommendation to buy or sell financial instruments, or to take or refrain from taking any other action.

 

More complete information about the Aéroports de Paris Group can be obtained on its website, under the heading "Finance". All of the Group's financial and strategic information, as well as the complete regulated information, is available at the following address : https://www.parisaeroport.fr/en/group/finance

 




Sell-side institutions covering Aéroports de Paris stock as of 22 July 2022


Please note that any opinions, assumptions, estimates or forecasts made by analysts regarding Aéroports de Paris' performance are those of the analysts and do not represent opinions, assumptions, estimates or forecasts of Aéroports de Paris or its management.


Sell-side research Institution

AlphaValue
Barclays
Bank of America
Berenberg
BNP Paribas Exane
CIC
Citi
Deutsche Bank
Goldman Sachs
HSBC
Insight
JP Morgan
Kempen
Kepler Cheuvreux
Morgan Stanley
Oddo BHF
RBC Capital
Santander
Stifel