Valuation ABAS STORREIT OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-06	Abacus Storage King will Change its Ticker to SKG from ASK	CI
07-06	Abacus Storage King will Change its Name to Storage King Group	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2024	2025	2026	2027	2028
Market Cap ¹	1,518	2,016	1,682	-	-
Change	-	32.85%	-16.61%	-	-
Enterprise Value (EV) ¹	2,424	3,040	2,936	3,158	3,304
Change	-	25.39%	-3.4%	7.57%	4.62%
P/E	10.7x	6.98x	18.2x	11.1x	11.2x
PBR	0.7x	0.87x	0.73x	0.7x	0.66x
PEG	0x	0x	-0.3x	0.2x	-13.32x
Capitalization / Revenue	6.85x	8.16x	6.94x	6.45x	5.95x
EV / Revenue	10.9x	12.3x	12.1x	12.1x	11.7x
EV / EBITDA	20.2x	24x	23.4x	22.2x	21.3x
EV / EBIT	21x	24.4x	23.6x	22.1x	21.1x
EV / FCF	-18.5x	-23.7x	-21.9x	62.6x	55.9x
FCF Yield	-5.39%	-4.23%	-4.56%	1.6%	1.79%
Dividend per Share ²	0.06	0.062	0.0618	0.0629	0.065
Rate of return	5.19%	4.04%	4.83%	4.91%	5.07%
EPS ²	0.1083	0.22	0.0702	0.1153	0.1144
Distribution rate	55.4%	28.2%	88%	54.5%	56.8%
Net sales ¹	221.7	247.3	242.4	260.8	282.7
EBITDA ¹	120.1	126.4	125.6	142.1	154.9
EBIT ¹	115.4	124.4	124.4	142.8	156.4
Net income ¹	138.2	289	97.04	137.8	137.4
Net Debt ¹	906.3	1,023	1,255	1,477	1,623
Reference price ²	1.155	1.535	1.280	1.280	1.280
Nbr of stocks (in thousands)	1,314,103	1,313,632	1,313,682	-	-
Announcement Date	12/08/24	13/08/25	-	-	-