Valuation Ascencio SA

Stocks

Real-time Euronext Bruxelles Other stock markets 09:09:41 30/07/26 pm AEST			5-day change	1st Jan Change
52.40 ^EUR	+0.58%		+0.19%	-1.87%

17/07	Ascencio Concludes EUR33 Million Dual-tranche Bond Offering	MT
17/07	Ascencio Announces Successful Completion Of EUR 32.9 Million Bond Issue	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	323.9	334.4	272.4	320.9	338.4	359.9	-	-
Change	-	3.26%	-18.54%	17.8%	5.45%	6.35%	-	-
Enterprise Value (EV)	323.9	334.4	272.4	320.9	338.4	359.9	359.9	359.9
Change	-	3.26%	-18.54%	17.8%	5.45%	6.35%	0%	0%
P/E	-	-	8.05x	12.6x	9.5x	9.06x	8.81x	8.29x
PBR	-	-	-	-	0.75x	0.75x	0.73x	0.72x
PEG	-	-	-	-0.5x	0.2x	1.39x	3.12x	1.33x
Capitalization / Revenue	-	-	5.31x	6.02x	6.28x	6.41x	6.01x	5.9x
EV / Revenue	-	-	0x	0x	0x	6.41x	6.01x	5.9x
EV / EBITDA	-	-	-	0x	0x	7.84x	7.14x	7.04x
EV / EBIT	-	-	0x	0x	0x	7.84x	7.34x	7.23x
EV / FCF	-	-	-	0x	0x	4.17x	9.27x	9.25x
FCF Yield	-	-	-	13.5%	13.5%	24%	10.8%	10.8%
Dividend per Share ²	3.7	3.95	4.15	4.3	4.45	4.53	4.618	4.692
Rate of return	7.54%	7.79%	10%	8.84%	8.67%	8.69%	8.86%	9.01%
EPS ²	-	-	5.13	3.87	5.4	5.753	5.915	6.285
Distribution rate	-	-	80.9%	111%	82.4%	78.7%	78.1%	74.7%
Net sales ¹	-	-	51.3	53.34	53.87	56.14	59.89	61.03
EBITDA ¹	-	-	-	43.53	44.09	45.9	50.4	51.1
EBIT ¹	-	-	42.43	43.53	44.09	45.87	49.01	49.74
Net income ¹	-	-	33.81	25.52	35.64	38.75	41.35	41.55
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	49.10	50.70	41.30	48.65	51.30	52.10	52.10	52.10
Nbr of stocks (in thousands)	6,596	6,596	6,596	6,596	6,596	6,907	-	-
Announcement Date	25/11/21	24/11/22	23/11/23	29/11/24	26/11/25	-	-	-

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.($)
ASCENCIO SA	9.06x	-	-	8.69%	410M
REALTY INCOME CORPORATION	41.98x	16.05x	16.64x	5%	61.12B
SEGRO PLC	13.26x	24.38x	28.73x	3.38%	17.44B
UNIBAIL-RODAMCO-WESTFIELD SE	9.54x	12.73x	15.89x	5.22%	17.27B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.74x	17.35x	25.82x	4.78%	15.44B
KLÉPIERRE	12.84x	14.22x	16.27x	5.06%	12.69B
FEDERAL REALTY INVESTMENT TRUST	31.14x	11.6x	18.3x	3.61%	10.87B
MERLIN PROPERTIES SOCIMI, S.A.	10x	21.8x	28.97x	2.91%	10.22B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	9.97B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.08x	7.52x	12.31x	5.36%	9.37B
Average	19.10x	15.36x	20.29x	4.99%	16.48B
Weighted average by Cap.	26.07x	15.93x	19.49x	4.7%