Valuation Supermarket Income REIT Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:11 13/01/2026 GMT			5-day change	1st Jan Change
83.20 ^GBX	-0.48%		+2.21%	+2.09%

01-08	Supermarket Income REIT plc Declares Second Quarterly Cash Dividend in Respect of the Period from 1 October 2025 to 31 December 2025, Payable on Around 27 February 2026	CI
12-24	FTSE 100 Closes Holiday Week in Red; BP to Sell Castrol Stake	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	952.6	1,482	909.8	903.5	1,058	1,037	-	-
Change	-	55.54%	-38.6%	-0.68%	17.1%	-2%	-	-
Enterprise Value (EV) ¹	1,343	1,779	1,478	1,559	1,567	1,705	1,807	1,805
Change	-	32.49%	-16.93%	5.48%	0.55%	8.77%	5.97%	-0.07%
P/E ratio	9.33x	10.6x	-6.24x	-42.6x	-	13.9x	13.4x	13.1x
PBR	1.09x	1.03x	0.75x	-	-	-	-	-
PEG	-	-1x	0x	0.5x	-	-	4.23x	5.79x
Capitalization / Revenue	19.9x	20.5x	9.55x	8.43x	9.34x	9.9x	8.87x	8.62x
EV / Revenue	28x	24.7x	15.5x	14.5x	13.8x	16.3x	15.5x	15x
EV / EBITDA	17.9x	30.6x	18.5x	16.9x	15.9x	17.8x	15.5x	15.1x
EV / EBIT	14.8x	14.4x	-11.1x	16.9x	15.9x	16.3x	15.3x	14.7x
EV / FCF	45.9x	121x	-5.08x	-	23.7x	23.9x	23.1x	22x
FCF Yield	2.18%	0.83%	-19.7%	-	4.22%	4.18%	4.33%	4.54%
Dividend per Share ²	0.059	0.0594	0.06	0.061	0.0612	0.0618	0.0624	0.0638
Rate of return	5.02%	4.97%	8.22%	8.41%	7.21%	7.43%	7.5%	7.66%
EPS ²	0.126	0.113	-0.117	-0.017	-	0.06	0.0619	0.0633
Distribution rate	46.8%	52.6%	-51.3%	-359%	-	103%	101%	101%
Net sales ¹	47.94	72.11	95.24	107.2	113.2	104.8	116.9	120.3
EBITDA ¹	74.97	58.17	79.82	92.01	98.76	96	116.3	119.5
EBIT ¹	90.47	123.3	-133.1	92.01	98.76	104.5	118	123.1
Net income ¹	81.96	110.3	-144.9	-21.18	61.53	105.9	121.6	125.6
Net Debt ¹	390.1	297.3	568.1	655.3	509.3	668	769.8	768.6
Reference price ²	1.1750	1.1950	0.7300	0.7250	0.8490	0.8320	0.8320	0.8320
Nbr of stocks (in thousands)	810,720	1,239,868	1,246,239	1,246,239	1,246,239	1,246,239	-	-
Announcement Date	23/09/21	21/09/22	20/09/23	18/09/24	16/09/25	-	-	-

¹GBP in Million²GBP

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.($)
SUPERMARKET INCOME REIT PLC	-	16.32x	17.81x	7.4%	1.4B
SIMON PROPERTY GROUP, INC.	28.52x	15.04x	19.23x	4.61%	60.11B
KIMCO REALTY CORPORATION	27.11x	10.24x	14.67x	4.9%	13.95B
REGENCY CENTERS CORPORATION	30.53x	11.68x	17.31x	4.07%	12.8B
LINK REAL ESTATE INVESTMENT TRUST	13.31x	10.04x	14.93x	7.37%	11.56B
AGREE REALTY CORPORATION	40.08x	16.21x	19.78x	4.31%	8.19B
VICINITY CENTRES	17.45x	17x	18.32x	4.75%	8.04B
BRIXMOR PROPERTY GROUP INC.	24.28x	9.56x	14.21x	4.56%	7.87B
NNN REIT, INC.	19.9x	13.73x	14.95x	5.73%	7.84B
KITE REALTY GROUP TRUST	38.2x	9.31x	13.64x	4.89%	5.06B
Average	26.60x	12.91x	16.48x	5.26%	13.68B
Weighted average by Cap.	26.93x	13.41x	17.44x	4.91%