Valuation Nexity Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 10:53:56 16/06/2026 +04			5-day change	1st Jan Change
7.913 ^EUR	+0.42%		+1.87%	-10.91%

06-12	Could This Finally Be the One?
06-12	European Markets Surge on Hopes of Imminent U.S.-Iran Deal

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	439.4	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-12.1%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,625	1,616	1,436
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-3.5%	-0.58%	-11.11%
P/E Ratio	7.07x	7.66x	48.1x	-11.6x	-2.64x	-18.9x	15.4x	9.01x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.28x	0.27x	0.26x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0.1x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.17x	0.16x	0.16x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.63x	0.59x	0.51x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.55x	4.8x	3.86x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	24x	13.4x	9.69x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	47.5x	58.1x	22.7x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	2.1%	1.72%	4.4%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.1667
Rate of return	6.05%	9.59%	-	-	-	-	1.58%	2.11%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.4185	0.5118	0.8761
Distribution rate	42.7%	73.5%	-	-	-	-	24.4%	19%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,577	2,721	2,801
EBITDA ¹	537.9	547.4	412	89	247.7	292.6	336.8	372
EBIT ¹	370.6	366.6	246	2	15	67.64	120.8	148.3
Net income ¹	324.9	187.8	19	-62	-188.4	-23.51	12.87	48.91
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,186	1,176	996.8
Reference price ²	41.340	26.060	16.850	13.000	8.975	7.890	7.890	7.890
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,691	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.33x	4.76x	13.05x	3.26%	44.24B
CHINA RESOURCES LAND LIMITED	9.12x	1.53x	7.66x	3.91%	32.84B
MITSUBISHI ESTATE CO., LTD.	23.47x	4.51x	18.92x	1.08%	32.22B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.84x	3.21x	15.88x	2.21%	26.65B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.81x	1.78x	15.13x	3.2%	21.84B
CK ASSET HOLDINGS LIMITED	9.61x	2.32x	7.98x	3.87%	20.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.98x	6.81x	19.31x	1.19%	21.25B
ALPHA DHABI HOLDING	14.73x	0.94x	6.21x	2.53%	20.44B
Average	13.54x	2.95x	11.72x	3.31%	27.62B
Weighted average by Cap.	13.77x	3.06x	11.80x	3.36%