Valuation Argan

Stocks

Real-time Euronext Paris Other stock markets 07:16:01 24/07/26 pm AEST			5-day change	1st Jan Change
75.00 ^EUR	+14.68%		+17.19%	+13.64%

07:16pm	European Midday Briefing : Stocks Poised to End Week on Positive Note, Lifted by Finance and Tech	DJ
05:44pm	SAP maps out gains, Carrefour takes the hit

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,629	1,739	1,965	1,536	1,698	1,684	-	-
Change	-	-33.86%	12.99%	-21.81%	10.5%	-0.79%	-	-
Enterprise Value (EV) ¹	4,325	3,616	3,922	3,236	3,391	3,538	3,550	3,566
Change	-	-16.39%	8.45%	-17.48%	4.77%	4.35%	0.35%	0.44%
P/E	3.92x	18x	-7.47x	6.05x	6.88x	10.4x	9.97x	9.05x
PBR	-	-	1.04x	0.69x	0.71x	0.69x	0.68x	0.65x
PEG	-	-0.2x	0x	-0x	-1.72x	-0.3x	2.46x	0.9x
Capitalization / Revenue	14.2x	8.79x	8.9x	6.43x	8.01x	7.61x	7.27x	7.03x
EV / Revenue	23.3x	18.3x	17.8x	13.5x	16x	16x	15.3x	14.9x
EV / EBITDA	29.4x	24x	22.8x	17.4x	17x	17x	16.2x	15.7x
EV / EBIT	29.4x	31x	-19.5x	10.7x	11.7x	16.5x	15.5x	14.7x
EV / FCF	41.9x	-32.8x	156x	23.3x	-	47.8x	17.1x	16.8x
FCF Yield	2.39%	-3.05%	0.64%	4.29%	-	2.09%	5.86%	5.94%
Dividend per Share ²	2.6	3	3.15	3.3	3.45	3.587	3.685	3.793
Rate of return	2.23%	3.96%	3.7%	5.45%	5.23%	5.48%	5.63%	5.8%
EPS ²	29.7	4.2	-11.4	10	9.6	6.303	6.558	7.223
Distribution rate	8.75%	71.4%	-27.6%	33%	35.9%	56.9%	56.2%	52.5%
Net sales ¹	185.6	197.9	220.7	239	212	221.3	231.7	239.5
EBITDA ¹	147.1	150.5	172.1	185.7	199.9	208.7	219.1	226.6
EBIT ¹	147	116.8	-201.2	302.2	290.9	214.5	229.6	242.8
Net income ¹	668	95.1	-263.5	245.7	245.2	172.4	183.2	201
Net Debt ¹	1,696	1,877	1,957	1,700	1,693	1,854	1,866	1,882
Reference price ²	116.40	75.80	85.20	60.50	66.00	65.40	65.40	65.40
Nbr of stocks (in thousands)	22,587	22,940	23,059	25,392	25,721	25,751	-	-
Announcement Date	19/1/22	19/1/23	18/1/24	16/1/25	22/1/26	-	-	-

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.($)
ARGAN	10.38x	15.99x	16.96x	5.48%	1.91B
PROLOGIS, INC.	43.58x	19.79x	24.58x	2.95%	135B
GOODMAN GROUP	24.27x	19.66x	22.5x	1.03%	41.89B
EASTGROUP PROPERTIES, INC.	36.61x	16.76x	23.68x	2.96%	11.49B
FIRST INDUSTRIAL REALTY TRUST, INC.	28.97x	14.23x	20.5x	3.02%	8.79B
REXFORD INDUSTRIAL REALTY, INC.	28.44x	11.51x	16.35x	4.85%	8.06B
STAG INDUSTRIAL, INC.	36.23x	12.12x	16.68x	3.81%	7.74B
TERRENO REALTY CORPORATION	37.05x	16.87x	25.69x	2.94%	7.66B
FIBRA PROLOGIS	15.77x	13.48x	17.44x	4.53%	7.3B
TRITAX BIG BOX REIT PLC	8.64x	19.55x	22.09x	4.99%	6.08B
Average	27.00x	16.00x	20.65x	3.66%	23.63B
Weighted average by Cap.	36.28x	18.55x	23.16x	2.83%