Valuation Grand City Properties S.A.

Equities

Real-time Estimate Tradegate Other stock markets 16:35:20 12/03/2026 GMT			5-day change	1st Jan Change
9.500 ^EUR	-2.16%		-6.47%	-3.05%

03-11	Grand City Properties to Seek Acquisitions	CI
03-11	Grand City Properties S.A., 2025 Earnings Call, Mar 11, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,444	1,516	1,755	2,026	1,733	1,710	-	-
Change	-	-55.99%	15.74%	15.44%	-14.44%	-1.32%	-	-
Enterprise Value (EV) ¹	6,787	5,022	4,956	4,946	1,733	4,552	4,592	1,710
Change	-	-26%	-1.31%	-0.21%	-64.96%	162.64%	0.88%	-62.76%
P/E ratio	7.2x	12.1x	-3.2x	10.3x	3.69x	5.49x	6.42x	7.24x
PBR	0.66x	0.3x	0.37x	0.41x	-	0.36x	0.36x	0.38x
PEG	-	-0.2x	0x	-0x	0x	-0.2x	-0.4x	-0.6x
Capitalization / Revenue	6.57x	2.6x	2.89x	3.39x	2.88x	2.74x	2.65x	2.63x
EV / Revenue	12.9x	8.62x	8.16x	8.28x	2.88x	7.3x	7.11x	2.63x
EV / EBITDA	22.7x	16.3x	15.5x	14.8x	5.1x	13.3x	13x	4.49x
EV / EBIT	6.88x	12.2x	-8.52x	13.4x	2.88x	7.25x	8.75x	3.38x
EV / FCF	46.6x	35.6x	29.1x	24.9x	-	21.8x	37.3x	11.8x
FCF Yield	2.15%	2.81%	3.43%	4.02%	-	4.59%	2.68%	8.48%
Dividend per Share ²	0.834	-	-	0.81	-	0.5896	0.6259	0.4469
Rate of return	3.99%	-	-	6.89%	-	6.07%	6.45%	4.6%
EPS ²	2.9	0.76	-3.18	1.14	2.67	1.77	1.513	1.341
Distribution rate	28.8%	-	-	71.1%	-	33.3%	41.4%	33.3%
Net sales ¹	524.6	582.5	607.7	597	601.5	623.4	645.9	649.1
EBITDA ¹	298.6	308	320	335	339.6	341	353.8	381
EBIT ¹	986	412.8	-581.6	370.4	602.7	628	524.6	505.7
Net income ¹	523.5	179.1	-638.1	242	587.6	297.6	273	257.6
Net Debt ¹	3,342	3,506	3,202	2,921	-	2,842	2,882	-
Reference price ²	20.880	9.190	10.180	11.750	9.840	9.710	9.710	9.710
Nbr of stocks (in thousands)	164,962	164,963	172,356	172,386	176,126	176,126	-	-
Announcement Date	16/03/22	16/03/23	13/03/24	11/03/25	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.($)
GRAND CITY PROPERTIES S.A.	5.49x	7.3x	13.35x	6.07%	1.98B
VINGROUP	87.01x	-	-	-	41.79B
VONOVIA SE	7.86x	17.76x	21.86x	5.2%	23.77B
EMAAR DEVELOPMENT	4.19x	0.27x	0.54x	7.04%	15.9B
VINHOMES	11.29x	3.85x	9.58x	-.--%	15.04B
DEUTSCHE WOHNEN SE	18.01x	-	-	5.91%	9.49B
CHINA VANKE CO., LTD.	-1.75x	1.34x	-28.1x	-.--%	7.57B
OPEN HOUSE GROUP CO., LTD.	9.71x	0.96x	7.87x	2.01%	7.31B
LEG IMMOBILIEN SE	5.6x	14.57x	21.19x	5.05%	5.33B
QUZHOU XIN'AN DEVELOPMENT CO., LTD.	25.57x	-	-	-	4.4B
Average	17.30x	6.58x	6.61x	3.91%	13.26B
Weighted average by Cap.	33.50x	7.72x	8.54x	3.99%