Valuation Crosswood

Stocks

Market Closed - Euronext Paris 19:55:00 11/09/2026 +04			5-day change	1st Jan Change
9.750 ^EUR	0.00%		0.00%	-10.55%

04-28	Crosswood SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
30/09/25	Crosswood SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	48.91	69.65	77.62	89.32	106.3	115.9
Change	-	42.39%	11.45%	15.07%	19.05%	9%
Enterprise Value (EV) ¹	60.43	73.76	81.33	93.61	101	111.6
Change	-	22.05%	10.27%	15.1%	7.88%	10.51%
P/E	5.82x	8.9x	12.9x	-49.4x	19.6x	27.3x
PBR	0.67x	0.9x	0.94x	1.13x	1.27x	1.32x
PEG	-	-1.31x	-0.6x	0x	-0x	-1.3x
Capitalization / Revenue	28.2x	53.5x	69.7x	89x	120x	1,588x
EV / Revenue	34.9x	56.7x	73x	93.2x	114x	1,529x
EV / EBITDA	56.8x	113x	131x	137x	-	-183x
EV / EBIT	57.2x	115x	132x	138x	383x	-183x
EV / FCF	121x	56.2x	-117x	-72x	45.1x	-60.7x
FCF Yield	0.83%	1.78%	-0.85%	-1.39%	2.22%	-1.65%
Dividend per Share ²	-	0.48	0.11	0.1	-	-
Rate of return	-	7.33%	1.51%	1.19%	-	-
EPS ²	0.79	0.7362	0.5675	-0.17	0.51	0.4
Distribution rate	-	65.2%	19.4%	-58.8%	-	-
Net sales ¹	1.734	1.301	1.114	1.004	0.888	0.073
EBITDA ¹	1.064	0.654	0.623	0.684	-	-0.61
EBIT ¹	1.057	0.643	0.616	0.677	0.264	-0.61
Net income ¹	8.438	7.828	6.034	-1.791	5.463	4.297
Net Debt ¹	11.52	4.112	3.713	4.295	-5.339	-4.296
Reference price ²	4.600	6.550	7.300	8.400	10.000	10.900
Nbr of stocks (in thousands)	10,633	10,633	10,633	10,633	10,633	10,633
Announcement Date	30/04/21	02/05/22	28/04/23	02/05/24	25/04/25	27/04/26

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.($)
CROSSWOOD	-	-	-	-	120M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	14.22x	4.08x	12.80x	3.65%	22.61B
Weighted average by Cap.	13.69x	3.82x	12.24x	3.72%