Valuation Aroundtown SA

Equities

Market Closed - Xetra Other stock markets 16:35:02 15/05/2026 BST			5-day change	1st Jan Change
2.388 ^EUR	-2.29%		-1.49%	-9.82%

05-12	Grand City Properties benefits from higher rental income	DP
05-11	Grand City Properties proposes dividend of 0.30 euros per share	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,020	3,259	2,705	3,194	2,897	2,403	-	-
Change	-	-45.86%	-16.99%	18.07%	-9.31%	-17.06%	-	-
Enterprise Value (EV) ¹	18,377	3,259	14,306	14,521	14,230	13,406	13,435	13,271
Change	-	-82.27%	338.95%	1.5%	-2%	-5.79%	0.21%	-1.22%
P/E ratio	10x	-3.76x	-1.36x	58.4x	4.34x	6.04x	5.12x	4.87x
PBR	0.39x	-	0.22x	0.26x	0.24x	0.29x	0.28x	0.28x
PEG	-	0x	-0x	-1x	0x	-0.2x	0.3x	0.96x
Capitalization / Revenue	4.55x	2.02x	1.69x	2.07x	1.88x	1.53x	1.51x	1.45x
EV / Revenue	13.9x	2.02x	8.93x	9.42x	9.22x	8.55x	8.46x	8x
EV / EBITDA	18.9x	3.25x	14.3x	14.3x	14.2x	13.7x	13.5x	12.8x
EV / EBIT	10.6x	9.03x	-5.8x	19.1x	10.7x	10.9x	10.1x	11.7x
EV / FCF	95.2x	-	18.9x	18.1x	18.1x	24.3x	21.3x	22.7x
FCF Yield	1.05%	-	5.28%	5.52%	5.53%	4.11%	4.7%	4.41%
Dividend per Share ²	0.23	-	-	-	0.08	0.1279	0.1601	0.1274
Rate of return	4.32%	-	-	-	3.02%	5.36%	6.71%	5.33%
EPS ²	0.53	-0.58	-1.82	0.05	0.61	0.3952	0.4666	0.4904
Distribution rate	43.4%	-	-	-	13.1%	32.4%	34.3%	26%
Net sales ¹	1,323	1,610	1,603	1,542	1,543	1,569	1,588	1,659
EBITDA ¹	974.9	1,002	1,003	1,014	999.3	977.1	997.4	1,040
EBIT ¹	1,737	361.1	-2,468	758.5	1,329	1,225	1,331	1,138
Net income ¹	642.2	-645.1	-1,988	52.9	665	443.2	489.1	525
Net Debt ¹	12,357	-	11,601	11,327	11,334	11,004	11,032	10,868
Reference price ²	5.320	2.183	2.475	2.921	2.648	2.388	2.388	2.388
Nbr of stocks (in thousands)	1,131,624	1,492,979	1,093,074	1,093,532	1,093,918	1,006,130	-	-
Announcement Date	28/03/22	29/03/23	27/03/24	25/03/25	03/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AROUNDTOWN SA	6.04x	8.55x	13.72x	5.36%	2.79B
SUN HUNG KAI PROPERTIES LIMITED	18.25x	5.41x	14.99x	2.74%	52.78B
CHINA RESOURCES LAND LIMITED	9.49x	1.57x	7.86x	3.74%	34.31B
MITSUBISHI ESTATE CO., LTD.	22.7x	4.42x	18.54x	1.12%	31.45B
EMAAR PROPERTIES	6.52x	0.76x	1.29x	8.58%	28.06B
MITSUI FUDOSAN CO., LTD.	15.53x	3.18x	15.72x	2.25%	26.37B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	18.35x	7.28x	20.66x	1.03%	24.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	12.48x	1.84x	15.63x	3.02%	23.08B
CK ASSET HOLDINGS LIMITED	10.5x	2.55x	8.77x	3.54%	22.91B
Average	13.32x	3.95x	13.02x	3.49%	27.38B
Weighted average by Cap.	14.58x	3.60x	13.00x	3.24%