Data is not available at this time.
Vonovia SE is a leading integrated residential real estate company in Europe, operating primarily in Germany, Austria, and Sweden. The company’s diversified business model spans rental operations, value-add services, recurring sales, and property development, supported by a vast portfolio of over 565,000 residential units. Vonovia’s core revenue streams derive from long-term rental income, complemented by modernization services, condominium sales, and ancillary offerings like energy supply and insurance. As Europe’s largest residential landlord, Vonovia benefits from scale advantages in property management and operational efficiency, while its focus on sustainability and energy-efficient upgrades aligns with regulatory trends. The acquisition of Deutsche Wohnen further solidified its market dominance, though exposure to regulatory risks in Germany’s rent-controlled markets remains a key consideration. The company’s integrated approach—combining asset ownership with value-added services—positions it as a resilient player in a fragmented but highly regulated sector.
Vonovia reported revenue of €5.94 billion, though net income stood at a loss of €896 million, reflecting broader market pressures in European real estate. Operating cash flow remained robust at €2.4 billion, underscoring the stability of its rental income streams. Capital expenditures of €497 million highlight ongoing investments in modernization and portfolio maintenance, critical for long-term value preservation.
The company’s diluted EPS of -€1.09 signals short-term earnings challenges, likely tied to interest rate impacts and valuation adjustments. However, its scale and recurring revenue base provide underlying earnings resilience. High total debt of €43.2 billion necessitates careful capital allocation, though Vonovia’s asset-heavy model offers collateral-backed financing flexibility.
Vonovia’s balance sheet reflects a leveraged position with €43.2 billion in debt against €1.69 billion in cash. The debt load is typical for the capital-intensive real estate sector but requires disciplined refinancing amid rising rates. The company’s liquidity position and diversified funding sources mitigate near-term risks.
Growth is driven by organic rent increases, strategic acquisitions, and value-add initiatives. Despite recent losses, Vonovia maintains a dividend of €1.22 per share, signaling confidence in cash flow stability. Portfolio optimization and selective disposals may support future capital recycling.
With a market cap of €23.9 billion and a beta of 1.27, Vonovia trades with higher volatility than the broader market, reflecting sector-specific risks. Investors likely price in regulatory headwinds and interest rate sensitivity, balanced against its market-leading scale.
Vonovia’s scale, integrated model, and focus on energy efficiency provide strategic advantages in a regulated environment. Near-term challenges include navigating interest rate impacts and rent controls, but its long-term outlook remains supported by housing demand fundamentals in core European markets.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |