Valuation FREY LIQUIDNET SYSTEMS

Stocks

End-of-day quote LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

03-06	Frey FY net profit group share EUR 77.4 mln	RE
03-05	Frey Proposes Dividend Payment for the Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,157	-	-
Change	-	0.61%	24.24%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,640	2,692	2,663
Change	-	0.61%	183.49%	1.96%	-1.07%
P/E	23.4x	12x	13.4x	9.47x	11.4x
PBR	-	0.81x	1.09x	1.1x	1.1x
PEG	-	0.1x	1.1x	0.2x	-0.7x
Capitalization / Revenue	-	4.02x	4.2x	4x	3.7x
EV / Revenue	-	4.02x	9.58x	9.31x	8.51x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20.4x	14.3x	18x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	5.77%	6.04%	6.73%
EPS ²	1.24	2.43	2.718	3.844	3.187
Distribution rate	-	82.3%	77.3%	57.2%	76.9%
Net sales ¹	-	231.4	275.6	289.1	312.8
EBITDA	-	-	-	-	-
EBIT ¹	-	-	129.6	188.1	147.9
Net income	40	-	-	-	-
Net Debt ¹	-	-	1,483	1,535	1,506
Reference price ²	29.00	29.20	36.40	36.40	36.40
Nbr of stocks (in thousands)	31,914	31,888	31,783	-	-
Announcement Date	06/03/25	05/03/26	-	-	-

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.($)
SCENTRE GROUP	16.48x	15.71x	16.34x	4.75%	14.09B
THE PHOENIX MILLS LIMITED	53.1x	15.91x	27.15x	0.17%	7.09B
CURBLINE PROPERTIES CORP.	106.74x	15.8x	22.67x	2.24%	3.21B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.74x	6.52x	8.69x	3.93%	2.74B
ALLOS S.A.	15.37x	5.91x	7.85x	12.96%	2.64B
VINCOM RETAIL	12.98x	7x	11.4x	-.--%	2.65B
ATRIUM LJUNGBERG AB	13.99x	14.51x	21.52x	2.81%	1.7B
DEUTSCHE EUROSHOP AG	12.86x	11.34x	14.36x	5.83%	1.6B
Average	30.41x	11.59x	16.25x	4.09%	4.47B
Weighted average by Cap.	30.87x	13.43x	17.63x	3.77%