Education
About Us
Working with TipRanks
Follow Us
CTP N.V. (NL:CTPNV)
:CTPNV
Top Page
CTP N.V.
(CTPNV)
Select Model
Select Model
Rating:73Outperform
Price Target:
€18.50
▲(8.57% Upside)
Action:ReiteratedDate:03/04/26
Overall score reflects strong financial results and constructive earnings outlook (guided EPS and rental income growth) plus attractive valuation (low P/E and solid yield). The main offsets are balance-sheet leverage/cash-conversion concerns and weak current technical trend (below key moving averages with negative MACD).
Positive Factors
Recurring rental income growth
Sustained net rental and annualized income growth reflects contractually backed cashflows and indexed leases. This locked-in rental expansion supports predictable operating income, underpins dividend capacity and helps fund development without relying solely on capital markets over the next 2–6 months.
Strong leasing and delivery execution
High leasing volumes and record completions demonstrate scalable development execution and tenant demand. A steady flow of handed-over, income-generating assets reduces vacancy risk at portfolio scale and sustains medium‑term top-line growth as completed GLA converts into recurring rent.
Robust funding and investment-grade access
Investment-grade rating, ample liquidity and multi-year debt maturities materially lower refinancing risk and support expansion. Reliable funding access at ~3.3% cost enables accretive development, buffers rate moves and underpins the company’s 30m sqm medium‑term growth ambition.
Negative Factors
Elevated leverage and LTV above target
An LTV above target and debt comparable to equity leave limited financial flexibility in a rate‑sensitive development business. Should valuations or leasing slow, leverage magnifies downside, constrains capital allocation and raises the need for careful refinancing and covenant management over the medium term.
Weak cash conversion and FCF variability
Persistent gap between reported profits and cash generation signals lumpy, timing‑driven cash flows from development. This variability can pressure dividend sustainability and force reliance on external financing to fund growth, increasing sensitivity to capital markets and refinancing cycles over coming months.
Absolute vacancy and refurbishment downtime
A large absolute vacant area and refurbishment needs slow income conversion and add capex. Given portfolio scale, these pockets can depress near‑term cashflow and occupancy metrics, requiring time and capital to remediate and reducing earnings visibility across 2–6 months.
CTP N.V. (CTPNV) vs. iShares MSCI Netherlands ETF (EWN)
Market Cap
€8.27B
Dividend Yield3.51%
Average Volume (3M)106.50K
Price to Earnings (P/E)8.2
Beta (1Y)0.62
Revenue Growth20.65%
EPS Growth23.70%
CountryNL
Employees874
SectorReal Estate
Sector Strength53
IndustryReal Estate - Development
Share Statistics
EPS (TTM)0.21
Shares Outstanding485,051,480
10 Day Avg. Volume124,280
30 Day Avg. Volume106,500
Financial Highlights & Ratios
PEG Ratio-0.97
Price to Book (P/B)1.05
Price to Sales (P/S)9.17
P/FCF Ratio30.91
Enterprise Value/Market CapN/A
Enterprise Value/RevenueN/A
Enterprise Value/Gross ProfitN/A
Enterprise Value/EbitdaN/A
Forecast
1Y Price Target
€22.15Price Target Upside29.99% Upside
Rating ConsensusModerate Buy
Number of Analyst Covering2
EPS Forecast (FY)0.97
Revenue Forecast (FY)€946.36M
CTP N.V. Business Overview & Revenue Model
Company DescriptionCTP N.V. engages in the ownership, development, management, and leasing of logistics and industrial real estate properties in Central and Eastern Europe. Its properties are used primarily for production and warehousing, third-party logistics and distribution, offices, and others. The company also operates 3 hotels under the Courtyard by Marriott brand in the Czech Republic under management agreements with third party. As of December 31, 2021, it had approximately 8 million square meters of gross lettable area. The company was founded in 1998 and is based in Amsterdam, the Netherlands. CTP N.V. is a subsidiary of CTP Holding B.V.
How the Company Makes MoneyCTP N.V. generates revenue primarily through leasing its logistics and industrial properties to tenants, which provides a steady stream of rental income. The company engages in long-term leasing agreements, ensuring predictable cash flows. Additionally, CTPNV earns revenue from the development of new properties, where it may charge pre-leasing fees or sell developed properties to investors. Strategic partnerships with local and international firms enhance its market position and revenue potential, while its focus on high-demand areas within Central and Eastern Europe allows it to capitalize on the growing e-commerce sector and supply chain needs.
CTP N.V. Earnings Call Summary
Earnings Call Date:Feb 26, 2026
(Q4-2025)
| % Change Since: |
Next Earnings Date:Apr 30, 2026
Earnings Call Sentiment Positive
The call presented a broadly positive operational and financial report: strong leasing activity, double-digit increases in net rental income and EPRA earnings, meaningful portfolio revaluation and NAV accretion, robust liquidity and an investment-grade upgrade. Management is executing geographic expansion (Italy, exploratory Vietnam) and guiding to resilient 2026 completions and EPS growth. Headwinds included elevated absolute vacancy due to scale and refurbishments, a modest decline in tenant retention, development timing delays that shifted ~150,000 sqm and caused a EUR 0.01 EPS miss, and temporary pressure on leverage (LTV at 46.1%) and costs from new market entries. On balance, the positives (growth, earnings, revaluations, strong leasing and funding access) materially outweigh the manageable near-term challenges.Q4-2025 Updates
Positive Updates
Strong rental income and net rental growth
Net rental income increased 14.1% year-on-year to EUR 738 million; annualized rental income rose 13% to EUR 840 million, illustrating strong cash flow generation and a locked-in growth profile for 2026.
Record leasing and development activity
Signed 2.3 million square meters of new leases in 2025 (management also cited 2.1 million sqm excluding Italy); record development completions of over 1.3 million sqm in 2025; ~150,000 sqm of completions shifted into Q1 2026.
Like-for-like rental growth and rent reversion
Like-for-like rental growth of 4.5% in FY 2025 (up from 4.0% in FY 2024); management reported rents on new leases ~4% higher than 2024 (Remon cited ~5% higher for same building vs prior year), driven by indexation and positive rent reversion capture.
Strong earnings and EPS progression
Company-specific adjusted EPRA earnings increased 11.3% year-on-year to EUR 405 million; company-specific adjusted EPS was EUR 0.85, up 6.3% YoY (EPS only missed guidance by EUR 0.01 due to timing of completions).
Significant portfolio revaluation and GAV growth
Portfolio revaluation for 2025 was over EUR 1.1 billion (EUR 422 million from construction/leasing progress; EUR 649 million from standing portfolio revaluation); total portfolio gross asset value (GAV) at year-end EUR 18.5 billion, up 15.6% vs FY 2024.
NAV and shareholder total returns
EPRA NTA per share rose 12.8% from EUR 18.08 to EUR 20.39; total accounting return to shareholders was 16.1% over the past 12 months.
High occupancy, strong collections and tenant mix
Year-end occupancy remained stable at ~93%; rent collection at 99.7% indicating strong tenant credit and cash collection performance; ~70% of new business is with existing clients, supporting retention-driven growth.
Large land bank and geographic expansion
Group land bank more than 33 million sqm (on-balance or under option) enabling long runway for development; specific Italy land bank over 8 million sqm with >200,000 sqm under construction (70% pre-leased) and a target to reach ~1 million sqm lettable area in Italy within ~5 years; exploration and early team set-up in Vietnam.
Robust funding, credit upgrades and liquidity
S&P upgraded CTP to investment-grade BBB (Moody's positive outlook); issued a 4.5-year bond at a 92 bp spread with >EUR 4 billion peak order book; liquidity of ~EUR 2 billion (EUR 700 million cash + EUR 1.3 billion RCF); average debt maturity 4.8 years and weighted average cost of debt 3.3%.
Clear 2026 guidance and midterm growth ambition
Development completions guidance for 2026 of 1.4–1.7 million sqm (includes Italy ~200,000 sqm) with no additional equity required; EPRA EPS guidance for 2026 of EUR 1.01–1.03 implying 9–11% YoY growth; medium-term ambition to double portfolio to 30 million sqm and target ~15% annualized top-line income growth supported by a ~10% yield on cost.
Negative Updates
Leverage and LTV slightly above target
Loan-to-value ended at 46.1%, marginally above the stated 40%–45% target, driven by the Italy acquisition; normalized net debt-to-EBITDA at ~9.3x and interest coverage ratio stable at 2.5x, indicating elevated leverage though management expects metrics to normalize as leasing and revaluations crystallize.
Development delays and timing-related EPS impact
Some development completions delayed from 2025 into Q1 2026 (~150,000 sqm moved), contributing to a EUR 0.01 EPS miss vs guidance and producing quarter-to-quarter variation in reported results.
Absolute vacancy and refurbishment-related vacancies
Company referenced roughly ~1 million sqm of vacancy in absolute terms (a function of portfolio scale and development pipeline); parts of German portfolio require refurbishments (post-acquisition) leading to temporary vacancies and slower income conversion in those assets.
Quarterly variability in pre-let and regional rent softness
Pre-let at start of year ~30% (within 30–35% target range) and pre-let at delivery target 80–90% (company delivered 88% in 2025), but quarter-to-quarter pre-let variability raised questions; certain markets (Bulgaria, Serbia, Hungary) saw lower new-lease rent levels and Romania was flat, reflecting mixed regional dynamics.
Decline in tenant retention rate
Reported tenant retention declined to ~81% in 2025 (from ~84% in 2024), still within management’s 80–85% expected range but representing a modest deterioration in retention trends.
Near-term cost ramp from market entries
Management expects higher administrative and start-up costs related to the Italy market entry (and initial team build in Vietnam), which will weigh on 2026 bottom-line growth timing despite top-line contributions arriving later in the year.
Accounting change implications — capitalizing interest
Company changed accounting policy to capitalize interest (to align with peers). This alters reported EPS comparability and was estimated to increase reported yield-on-cost impact by ~30 basis points and affects payout ratio mechanics (management expects payout to gravitate to lower end of historical range).
Refinancing and marginal cost risk
A small bond maturity (EUR 275 million) in Sept 2026 and the need to refinance low-coupon debt (e.g., 0.625% running coupons) mean there is some near-term marginal refinancing cost that could add a few cents of EPS impact, even though average funding costs remain modest (~3.3%).
Company Guidance
CTP guided 2026 development completions of 1.4–1.7 million sqm (including ~200,000 sqm in Italy), with a start‑of‑year pre‑let of ~30% (30–35% range) and an 80–90% pre‑let target at delivery; company‑specific adjusted EPRA EPS is guided at EUR 1.01–1.03 (up ~9–11% y/y from EUR 0.85 in 2025), annualized rental income is expected to rise from EUR 840m to about EUR 1.0bn, and the medium‑term trajectory remains double‑digit growth (targeting ~15% p.a. top‑line growth). Financial targets include ~10% yield on cost for 2026 projects, a FY25 reversionary yield of 6.9% with selective compression and ERV growth in line with inflation, LTV to move back toward the 40–45% target from 46.1% at year‑end, normalized net debt/EBITDA ~9.3x, ICR floor ~2.5x, weighted average cost of debt ~3.3% (marginal funding <3.5%), liquidity of EUR 2.0bn (EUR 700m cash + EUR 1.3bn RCF), a push to ~80% unsecured debt, a longer‑term 30m sqm GLA ambition by 2030, and a dividend payout in the 70–80% range (moving toward the lower end).CTP N.V. Financial Statement Overview
Summary
Strong revenue growth and very high reported profitability support the score, but it is offset by meaningful leverage (debt roughly in line with equity) and weaker cash conversion in 2024–2025 (operating cash flow covering less than half of net income), consistent with lumpy development dynamics.Income Statement
Revenue has grown strongly over time, with a particularly sharp acceleration in 2025 versus 2024. Profitability is very high on paper, with consistently strong gross profit and unusually elevated operating and net profit margins across the period. The main weakness is volatility in operating profit levels (e.g., a step-down in 2023 versus 2022, followed by a rebound), and margins that appear exceptionally high for the industry—suggesting earnings may be influenced by project timing and revaluation-style dynamics rather than steady, repeatable operating performance.86
Very Positive
Balance Sheet
The balance sheet has scaled materially, but leverage is meaningful: total debt is roughly in line with equity (debt-to-equity around ~1.1 in recent years), which is a key risk in a rate-sensitive, cyclical real estate development business. Equity has grown alongside assets, and returns on equity have generally been solid, though they have moderated from the very strong 2021 level. Overall, the company looks adequately capitalized, but the consistently high leverage profile reduces financial flexibility if asset values or project cash flows weaken.72
Positive
Cash Flow
Cash generation is positive, with operating cash flow and free cash flow both solidly positive in each year shown. However, cash conversion is a recurring concern: operating cash flow covers less than half of net income in 2024–2025, indicating reported profits are not translating into cash at the same pace. Free cash flow also declined in 2025 after improving in 2024, reinforcing the lumpiness typical of development and working-capital swings. The key strength is that free cash flow remains a meaningful portion of earnings, but the year-to-year variability and weaker recent cash conversion hold back the score.58
Neutral
| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 970.20M | 870.70M | 673.80M | 589.11M | 407.37M |
| Gross Profit | 760.00M | 681.80M | 554.00M | 464.92M | 333.66M |
| EBITDA | 1.71B | 1.59B | 461.20M | 1.04B | 1.33B |
| Net Income | 1.08B | 1.08B | 922.60M | 766.60M | 1.03B |
Balance Sheet | |||||
| Total Assets | 19.97B | 17.38B | 14.87B | 12.53B | 9.69B |
| Cash, Cash Equivalents and Short-Term Investments | 708.40M | 855.40M | 690.60M | 660.63M | 892.82M |
| Total Debt | 9.23B | 8.15B | 7.02B | 5.88B | 4.51B |
| Total Liabilities | 11.51B | 10.03B | 8.71B | 7.24B | 5.58B |
| Stockholders Equity | 8.46B | 7.35B | 6.17B | 5.28B | 4.11B |
Cash Flow | |||||
| Free Cash Flow | 287.70M | 306.60M | 256.50M | 256.41M | 125.09M |
| Operating Cash Flow | 382.70M | 340.00M | 318.40M | 300.31M | 139.06M |
| Investing Cash Flow | -1.53B | -1.33B | -1.18B | -1.36B | -1.44B |
| Financing Cash Flow | 992.00M | 1.15B | 886.10M | 837.18M | 1.77B |
CTP N.V. Technical Analysis
Negative
17.04
Price Trends
18.40
Negative
18.25
Negative
17.99
Negative
Market Momentum
-0.32
Positive
37.55
Neutral
12.53
Positive
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For NL:CTPNV, the sentiment is Negative. The current price of 17.04 is below the 20-day moving average (MA) of 18.54, below the 50-day MA of 18.40, and below the 200-day MA of 17.99, indicating a bearish trend. The MACD of -0.32 indicates Positive momentum. The RSI at 37.55 is Neutral, neither overbought nor oversold. The STOCH value of 12.53 is Positive, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for NL:CTPNV.
CTP N.V. Peers Comparison
UnderperformOutperform
Sector (65)
NL:CTPNV
CTP N.V.
17.30
2.44
16.40%
NL:WHA
Wereldhave NV
21.55
7.57
54.09%
Glossary
BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
Disclaimer
This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.