Valuation Ascencio SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 16:55:00 02/07/2026 BST			5-day change	1st Jan Change
52.10 ^EUR	+0.39%		-0.38%	-2.43%

06-18	Ascencio Vice-chair Steps Down	MT
06-10	Ascencio Buys Arlimmo, Launches EUR15 Million Capital Raise	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	323.9	334.4	272.4	320.9	338.4	358.5	-	-
Change	-	3.26%	-18.54%	17.8%	5.45%	5.94%	-	-
Enterprise Value (EV) ¹	323.9	334.4	272.4	320.9	338.4	672.4	669.2	659.3
Change	-	3.26%	-18.54%	17.8%	5.45%	98.72%	-0.48%	-1.47%
P/E	-	-	8.05x	12.6x	9.5x	8.91x	8.77x	8.23x
PBR	-	-	-	-	0.75x	0.76x	0.74x	0.72x
PEG	-	-	-	-0.5x	0.2x	1.14x	5.38x	1.26x
Capitalization / Revenue	-	-	5.31x	6.02x	6.28x	6.4x	6.08x	5.97x
EV / Revenue	-	-	5.31x	6.02x	6.28x	12x	11.4x	11x
EV / EBITDA	-	-	-	7.37x	7.68x	14.6x	13.3x	12.9x
EV / EBIT	-	-	6.42x	7.37x	7.68x	14.7x	13.7x	13.3x
EV / FCF	-	-	-	7.41x	7.38x	7.8x	17.2x	16.9x
FCF Yield	-	-	-	13.5%	13.5%	12.8%	5.8%	5.9%
Dividend per Share ²	3.7	3.95	4.15	4.3	4.45	4.53	4.618	4.918
Rate of return	7.54%	7.79%	10%	8.84%	8.67%	8.73%	8.9%	9.47%
EPS ²	-	-	5.13	3.87	5.4	5.822	5.918	6.302
Distribution rate	-	-	80.9%	111%	82.4%	77.8%	78%	78%
Net sales ¹	-	-	51.3	53.34	53.87	55.97	58.93	60.04
EBITDA ¹	-	-	-	43.53	44.09	45.9	50.4	51.1
EBIT ¹	-	-	42.43	43.53	44.09	45.87	49.01	49.74
Net income ¹	-	-	33.81	25.52	35.64	38.75	41.35	41.55
Net Debt ¹	-	-	-	-	-	313.9	310.7	300.9
Reference price ²	49.10	50.70	41.30	48.65	51.30	51.90	51.90	51.90
Nbr of stocks (in thousands)	6,596	6,596	6,596	6,596	6,596	6,907	-	-
Announcement Date	25/11/21	24/11/22	23/11/23	29/11/24	26/11/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASCENCIO SA	8.91x	12.01x	14.65x	8.73%	408M
REALTY INCOME CORPORATION	39.5x	15.43x	16.03x	5.29%	57.65B
UNIBAIL-RODAMCO-WESTFIELD SE	9.14x	12.65x	15.8x	5.43%	16.61B
SEGRO PLC	11.15x	22.82x	26.83x	3.7%	15.92B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.5x	16.64x	24.4x	5.08%	14.49B
KLÉPIERRE	10.15x	13.35x	16.1x	5.43%	11.78B
MERLIN PROPERTIES SOCIMI, S.A.	8.09x	22.63x	30.49x	2.76%	10.8B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	15.75x	12.18x	19.03x	6.21%	9.49B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.66x	7.43x	12.26x	5.43%	9.24B
Average	18.21x	14.64x	19.34x	5.18%	15.68B
Weighted average by Cap.	24.49x	15.38x	18.95x	4.93%