Valuation Immobel NV

Stocks

Market Closed - Euronext Bruxelles 20:55:00 30/10/2026 +04			5-day change	1st Jan Change
17.55 ^EUR	0.00%		-4.36%	-25.32%

09-11	Immobel SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-26	Elia Transmission Belgium SA/NV acquired 12,000 m² office building Located between the Mont des Arts and the Grand Sablon, Brussels. from Immobel SA	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	726.8	448.7	297.2	191.2	240.3	179.5	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-25.31%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	855.5	721.9	437.3
Change	-	75.79%	-11.62%	-12.15%	-10.14%	-4.03%	-15.62%	-39.42%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	3.77x	2.59x	3.21x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.39x	0.34x	0.31x
PEG	-	-0.5x	0x	-0x	-0x	-11.71x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.38x	0.35x	0.45x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.79x	1.39x	1.09x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	12.6x	8.13x	6.16x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	12.6x	8.13x	6.16x
EV / FCF	-	-	-8.82x	18.3x	5.67x	25.6x	4.92x	2.05x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.9%	20.3%	48.8%
Dividend per Share ²	3.05	3.05	1.2	-	-	-	-	-
Rate of return	4.18%	6.78%	4.03%	-	-	-	-	-
EPS ²	9.247	1.075	-3.85	-9.14	4.67	4.655	6.779	5.46
Distribution rate	33%	284%	-31.2%	-	-	-	-	-
Net sales ¹	392.8	243.9	162.8	379.4	354.8	476.7	517.9	400.1
EBITDA ¹	127.9	68.6	35	34	62.19	68	88.83	71
EBIT ¹	99.06	17.48	26.63	-83.18	57.43	68	88.83	71
Net income ¹	92.15	10.72	-38.42	-93.7	48.45	47.54	69.26	55.8
Net Debt ¹	-	829	832	800.8	651.1	676	542.4	257.8
Reference price ²	72.90	45.00	29.80	18.70	23.50	17.55	17.55	17.55
Nbr of stocks (in thousands)	9,970	9,972	9,972	10,227	10,227	10,228	-	-
Announcement Date	10/03/22	09/03/23	11/03/24	01/03/25	04/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IMMOBEL NV	3.77x	1.79x	12.58x	-.--%	200M
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	15.40x	2.37x	9.16x	3.1%	27.86B
Weighted average by Cap.	24.62x	2.62x	9.23x	3.62%