Valuation Supermarket Income REIT Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:07 13/05/2026 BST			5-day change	1st Jan Change
81.05 ^GBX	+0.50%		-2.76%	-0.55%

05-08	Deutsche Bank Starts Supermarket Income REIT Coverage at Hold	MT
05-08	Morgan Stanley 'equal-weight' on Standard Life	AN

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	1,010	-	-
Change	-	55.54%	-38.6%	-0.68%	17.1%	-4.53%	-	-
Enterprise Value (EV) ¹	1,343	1,779	1,478	1,559	1,567	1,808	1,851	1,878
Change	-	32.49%	-16.93%	5.48%	0.55%	15.36%	2.37%	1.45%
P/E ratio	9.33x	10.6x	-6.24x	-42.6x	-	13.5x	14.1x	14.7x
PBR	1.09x	1.03x	0.75x	-	-	0.9x	0.87x	0.85x
PEG	-	-1x	0x	0.5x	-	-	-3.75x	-3.44x
Capitalization / Revenue	19.9x	20.5x	9.55x	8.43x	9.34x	8.89x	8.33x	8.1x
EV / Revenue	28x	24.7x	15.5x	14.5x	13.8x	15.9x	15.3x	15.1x
EV / EBITDA	17.9x	30.6x	18.5x	16.9x	15.9x	17.1x	15.6x	15.3x
EV / EBIT	14.8x	14.4x	-11.1x	16.9x	15.9x	16.4x	14.8x	14.4x
EV / FCF	45.9x	121x	-5.08x	-	23.7x	25.4x	23.7x	22.9x
FCF Yield	2.18%	0.83%	-19.7%	-	4.22%	3.94%	4.22%	4.36%
Dividend per Share ²	0.059	0.0594	0.06	0.061	0.0612	0.062	0.0627	0.0643
Rate of return	5.02%	4.97%	8.22%	8.41%	7.21%	7.65%	7.73%	7.93%
EPS ²	0.126	0.113	-0.117	-0.017	-	0.0598	0.0576	0.0551
Distribution rate	46.8%	52.6%	-51.3%	-359%	-	104%	109%	117%
Net sales ¹	47.94	72.11	95.24	107.2	113.2	113.6	121.3	124.7
EBITDA ¹	74.97	58.17	79.82	92.01	98.76	105.8	118.7	123
EBIT ¹	90.47	123.3	-133.1	92.01	98.76	110.4	124.9	130
Net income ¹	81.96	110.3	-144.9	-21.18	61.53	81.57	85.36	84.82
Net Debt ¹	390.1	297.3	568.1	655.3	509.3	798	840.8	867.6
Reference price ²	1.1750	1.1950	0.7300	0.7250	0.8490	0.8105	0.8105	0.8105
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	-	15.88x	17.04x	7.69%	1.36B
SIMON PROPERTY GROUP, INC.	34.07x	14.43x	18x	4.36%	66.69B
KIMCO REALTY CORPORATION	29.19x	10.92x	14.52x	4.47%	15.88B
REGENCY CENTERS CORPORATION	31.83x	11.87x	17.28x	3.91%	14.17B
LINK REAL ESTATE INVESTMENT TRUST	16.59x	11.33x	16.84x	6.11%	13.82B
AGREE REALTY CORPORATION	39.1x	15.63x	18.71x	4.17%	9.18B
BRIXMOR PROPERTY GROUP INC.	28.71x	10.03x	14.83x	4.15%	9.19B
NNN REIT, INC.	21.39x	13.75x	15.23x	5.47%	8.47B
VICINITY CENTRES	11.2x	16.42x	18.01x	5.05%	8.17B
FIBRA UNO	9.36x	7.92x	10.77x	8.96%	6.59B
Average	24.61x	12.82x	16.12x	5.43%	15.35B
Weighted average by Cap.	28.74x	13.16x	16.85x	4.79%