Analysts & consensus

Broker	Analyst	Advice	Target Price
ABN AMRO - ODDO	Steven Boumans	Neutral	32.50
Berenberg	Kai Klose	Buy	42.00
Degroof Petercam	Inna Maslova	Buy	44.00
ING	Francesca Ferragina	Buy	40.00
KBC Securities	Wim Lewi	Buy	44.00
Kempen & Co.	Véronique Meertens	Neutral	31.00
Kepler Cheuvreux	Frédéric Renard	Buy	34.00
Stifel	Sam King	Hold	31.00

Update 24.04.2023

Consensus of sell-side analyst estimates

	2022				2023				2024
	Consensus
	Average	High	Low	#est.	Average	High	Low	#est.	Average	High	Low	#est.
EPS (€)	2.07	2.09	2.03	8	2.34	2.49	2.19	8	2.52	3.15	2.26	8
DPS (€)	1.66	1.66	1.63	8	1.87	1.99	1.75	8	2.02	2.52	1.81	8
NTA (€)	43.96	45.40	40.90	8	43.95	47.09	38.70	8	45.04	49.00	37.50	8
Debt Ratio (%)	49.2	49.7	48.5	6	49.6	53.2	47.1	6	50.2	53.2	48.1	6
NRI (M€)	103.79	111.20	89.00	8	143.14	159.00	126.20	8	164.56	197.40	145.00	8
FV (M€)	2,877.91	3,082.90	2,527.00	8	3,124.83	3,467.50	2,872.00	8	3,312.85	3,820.90	2,857.00	8

Update 06.02.2023

Disclaimer
Xior collects estimates, forecasts, recommendations and projections (hereinafter “Estimates”) from the sell-side analysts covering the Xior stock and publishes the consensus (the mathematical average of the different analyst Estimates) prior to its semi-annual results publication.

The Estimates of financial analysts related to Xior’s financial performance do not represent estimates, forecasts, recommendations and projections of Xior or its management. Such Estimates are not controlled, changed, censored or endorsed by Xior, which assumes no liability for the selection, quality, accuracy, up-to-dateness or completeness of these Estimates.