|
Real-time
Euronext Bruxelles
17:49:50 09/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 65.10 EUR | -1.21% |
|
-0.31% | +2.04% |
| 05-22 | Retail Estates FY net rental income of EUR 146 million | RE |
| 05-22 | Retail Estates N.V. Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Retail Estates sa
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 977.4 | 917 | 934.4 | 886.9 | 991.7 | 990.2 | - | - |
| Change | - | -6.18% | 1.9% | -5.09% | 11.83% | -0.15% | - | - |
| Enterprise Value (EV) 1 | 977.4 | 917 | 934.4 | 886.9 | 991.7 | 1,904 | 1,967 | 2,002 |
| Change | - | -6.18% | 1.9% | -5.09% | 11.83% | 92.01% | 3.31% | 1.78% |
| P/E | 7.22x | 5.01x | 7.56x | 8.27x | 8.03x | 10.3x | 10x | 8.73x |
| PBR | 1.06x | 0.84x | 0.8x | 0.73x | 0.77x | 0.75x | 0.74x | 0.73x |
| PEG | - | 0.2x | -0.2x | -0.5x | 0.6x | -0.5x | 3.42x | 0.6x |
| Capitalization / Revenue | 8.44x | 7.29x | 6.7x | 6.18x | 6.79x | 6.53x | 6.26x | 6.02x |
| EV / Revenue | 8.44x | 7.29x | 6.7x | 6.18x | 6.79x | 12.6x | 12.4x | 12.2x |
| EV / EBITDA | - | - | 8.37x | - | 8.4x | 15.5x | 15.2x | 14.7x |
| EV / EBIT | 10.1x | 15.5x | 8.37x | 7.76x | 8.4x | 15.7x | 15.4x | 15.1x |
| EV / FCF | - | - | 12.4x | - | 13.6x | 107x | 57.4x | 45.5x |
| FCF Yield | - | - | 8.04% | - | 7.33% | 0.93% | 1.74% | 2.2% |
| Dividend per Share 2 | 4.6 | 4.9 | 5 | 5.1 | 5.2 | 5.24 | 5.28 | 5.325 |
| Rate of return | 6.22% | 7.53% | 7.69% | 8.46% | 7.88% | 7.95% | 8.01% | 8.08% |
| EPS 2 | 10.23 | 12.99 | 8.6 | 7.29 | 8.22 | 6.383 | 6.57 | 7.545 |
| Distribution rate | 45% | 37.7% | 58.1% | 70% | 63.3% | 82.1% | 80.4% | 70.6% |
| Net sales 1 | 115.8 | 125.9 | 139.5 | 143.4 | 146.1 | 151.7 | 158.2 | 164.5 |
| EBITDA 1 | - | - | 111.6 | - | 118 | 123 | 129.4 | 136 |
| EBIT 1 | 96.93 | 59.28 | 111.6 | 114.3 | 118 | 121.3 | 128.1 | 132.3 |
| Net income 1 | - | - | 123 | - | 123 | 95.75 | 99.65 | 108 |
| Net Debt 1 | - | - | - | - | - | 914 | 977 | 1,012 |
| Reference price 2 | 73.90 | 65.10 | 65.00 | 60.30 | 66.00 | 65.90 | 65.90 | 65.90 |
| Nbr of stocks (in thousands) | 13,226 | 14,086 | 14,376 | 14,707 | 15,026 | 15,026 | - | - |
| Announcement Date | 16/06/22 | 26/05/23 | 27/05/24 | 26/05/25 | 22/05/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.32x | 12.56x | 15.48x | 7.95% | 1.15B | |
| 34.72x | 14.38x | 18.86x | 4.25% | 68.56B | |
| 28.03x | 11.01x | 14.89x | 4.53% | 15.94B | |
| 30.59x | 11.5x | 16.72x | 4% | 13.87B | |
| 15.51x | 11.17x | 16.24x | 6.46% | 12.81B | |
| 38.64x | 15.43x | 18.63x | 4.39% | 9.04B | |
| 25.07x | 9.88x | 14.69x | 4.26% | 8.95B | |
| 21.48x | 13.89x | 15.25x | 5.49% | 8.53B | |
| 15.32x | 15.16x | 16.46x | 5.53% | 8.18B | |
| 10.14x | 7.9x | 10.61x | 8.74% | 6.74B | |
| Average | 22.98x | 12.29x | 15.78x | 5.56% | 15.38B | |
| Weighted average by Cap. | 28.70x | 13.02x | 17.07x | 4.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RET Stock
- Valuation Retail Estates sa
Select your edition
All financial news and data tailored to specific country editions
