Valuation Atenor

Stocks

Market Closed - Euronext Bruxelles Other stock markets 19:55:00 28/07/2026 +04			5-day change	1st Jan Change
1.570 ^EUR	+1.62%		+1.29%	-35.12%

03-05	Atenor SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
04/09/25	Atenor SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	382	325.5	52.91	147.6	146.9	93.81	-	-
Change	-	-14.79%	-83.75%	179.06%	-0.48%	-36.16%	-	-
Enterprise Value (EV) ¹	1,124	325.5	860	812.3	668.4	685.5	700.8	826.7
Change	-	-71.04%	164.19%	-5.54%	-17.72%	2.57%	2.23%	17.96%
P/E	10x	-372x	-0.7x	-3.78x	-1.01x	90.4x	1.61x	2.04x
PBR	1.28x	1.2x	0.94x	0.51x	0.67x	0.3x	0.29x	0.27x
PEG	-	4x	-0x	0x	-0x	-1x	0x	-0.1x
Capitalization / Revenue	2.19x	7.94x	0.59x	0.46x	1x	0.43x	0.38x	0.55x
EV / Revenue	6.46x	7.94x	9.61x	2.53x	4.55x	3.17x	2.86x	4.87x
EV / EBITDA	17.3x	-	-	24x	-11.2x	19.7x	8.98x	11.7x
EV / EBIT	17.5x	16.7x	-13.4x	-215x	-11x	18x	7.7x	6.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.54	2.67	-	-	-	-	-	-
Rate of return	4.47%	5.52%	-	-	-	-	-	-
EPS ²	5.66	-0.13	-10.6	-0.9	-2.4	0.0171	0.9584	0.7588
Distribution rate	44.9%	-2,054%	-	-	-	-	-	-
Net sales ¹	174.1	41.01	89.47	321.3	147	216	245.3	169.9
EBITDA ¹	64.95	-	-	33.91	-59.71	34.77	78.03	70.87
EBIT ¹	64.16	19.46	-64.13	-3.774	-61.02	38.15	91.05	125.3
Net income ¹	38.07	-0.843	-107.1	-39.4	-138.7	1.035	41.74	46.28
Net Debt ¹	742.1	-	807	664.6	521.4	591.7	607	732.9
Reference price ²	56.800	48.400	7.440	3.400	2.420	1.545	1.545	1.545
Nbr of stocks (in thousands)	6,725	6,725	7,112	43,426	60,716	60,716	-	-
Announcement Date	10/03/22	10/03/23	02/03/24	28/02/25	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.($)
ATENOR	90.35x	3.17x	19.71x	-.--%	107M
SUN HUNG KAI PROPERTIES LIMITED	15.78x	4.97x	13.37x	3.21%	44.9B
MITSUBISHI ESTATE CO., LTD.	20.45x	4.21x	17.18x	1.22%	30.13B
CHINA RESOURCES LAND LIMITED	8.47x	1.48x	7.57x	4.16%	29.81B
EMAAR PROPERTIES	5.69x	0.63x	1.31x	8.85%	27.19B
MITSUI FUDOSAN CO., LTD.	14.69x	3.15x	15.08x	2.39%	26.11B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.17x	6.87x	18.36x	1.4%	21.34B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.29x	3.68%	18.7B
Average	21.12x	3.17x	12.69x	3.19%	24.44B
Weighted average by Cap.	12.91x	3.28x	11.78x	3.59%