Valuation Crosswood

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 18/06/2026 BST			5-day change	1st Jan Change
10.00 ^EUR	0.00%		+13.64%	-8.26%

04-27	Crosswood SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
30/09/25	Crosswood SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	48.91	69.65	77.62	89.32	106.3	115.9
Change	-	42.39%	11.45%	15.07%	19.05%	9%
Enterprise Value (EV) ¹	60.43	73.76	81.33	93.61	101	111.6
Change	-	22.05%	10.27%	15.1%	7.88%	10.51%
P/E	5.82x	8.9x	12.9x	-49.4x	19.6x	27.3x
PBR	0.67x	0.9x	0.94x	1.13x	1.27x	1.34x
PEG	-	-1.31x	-0.6x	0x	-0x	-1.3x
Capitalization / Revenue	28.2x	53.5x	69.7x	89x	120x	1,588x
EV / Revenue	34.9x	56.7x	73x	93.2x	114x	1,529x
EV / EBITDA	56.8x	113x	131x	137x	-	-183x
EV / EBIT	57.2x	115x	132x	138x	383x	-183x
EV / FCF	121x	56.2x	-117x	-72x	45.1x	-60.7x
FCF Yield	0.83%	1.78%	-0.85%	-1.39%	2.22%	-1.65%
Dividend per Share ²	-	0.48	0.11	0.1	-	-
Rate of return	-	7.33%	1.51%	1.19%	-	-
EPS ²	0.79	0.7362	0.5675	-0.17	0.51	0.4
Distribution rate	-	65.2%	19.4%	-58.8%	-	-
Net sales ¹	1.734	1.301	1.114	1.004	0.888	0.073
EBITDA ¹	1.064	0.654	0.623	0.684	-	-0.61
EBIT ¹	1.057	0.643	0.616	0.677	0.264	-0.61
Net income ¹	8.438	7.828	6.034	-1.791	5.463	4.297
Net Debt ¹	11.52	4.112	3.713	4.295	-5.339	-4.296
Reference price ²	4.60	6.55	7.30	8.40	10.00	10.90
Nbr of stocks (in thousands)	10,633	10,633	10,633	10,633	10,633	10,633
Announcement Date	30/04/21	02/05/22	28/04/23	02/05/24	25/04/25	27/04/26

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.($)
CROSSWOOD	-	-	-	-	123M
SUN HUNG KAI PROPERTIES LIMITED	14.69x	4.6x	12.61x	3.41%	42.39B
CHINA RESOURCES LAND LIMITED	8.75x	1.49x	7.48x	4.08%	31.51B
MITSUBISHI ESTATE CO., LTD.	22.79x	4.43x	18.58x	1.12%	31.26B
EMAAR PROPERTIES	6.42x	0.86x	1.73x	7.86%	30.61B
MITSUI FUDOSAN CO., LTD.	15.3x	3.16x	15.61x	2.29%	25.72B
ALPHA DHABI HOLDING	15.94x	1.02x	6.72x	2.34%	22.13B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.25x	1.74x	14.76x	3.36%	20.81B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.27x	6.66x	18.9x	1.24%	20.29B
Average	13.30x	2.91x	11.57x	3.3%	24.52B
Weighted average by Cap.	13.41x	2.97x	11.43x	3.41%