Valuation CPI Property Group

Stocks

Market Closed - Xetra 02:35:50 10/10/26 am AEDT			5-day change	1st Jan Change
0.7350 ^EUR	-2.00%		-6.96%	-5.77%

24/09	Aya Properties Fund and Curtis Group acquired Chmielna 13A from CPI Property Group.	CI
18/09	An undisclosed buyer acquired Property located 27 Savile Row in Mayfair, London from CPI Property Group.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,083	6,362	7,997	8,033	6,756	6,528
Change	-	4.59%	25.69%	0.46%	-15.89%	-3.38%
Enterprise Value (EV) ¹	10,277	10,993	18,576	18,232	15,804	15,352
Change	-	6.97%	68.98%	-1.85%	-13.32%	-2.86%
P/E	36.5x	4.87x	18.1x	-8.92x	-25.4x	78x
PBR	1.41x	1.06x	1.19x	1.43x	1.34x	1.3x
PEG	-	0x	-0.3x	0x	0.4x	-1x
Capitalization / Revenue	9.77x	9.58x	6.24x	4.74x	4.15x	4.58x
EV / Revenue	16.5x	16.6x	14.5x	10.8x	9.72x	10.8x
EV / EBITDA	34.9x	33.9x	36.9x	26.3x	23.7x	24.4x
EV / EBIT	39.7x	37.8x	40.4x	28.1x	24.7x	25.1x
EV / FCF	94x	-39.7x	55.2x	624x	26.8x	-78.6x
FCF Yield	1.06%	-2.52%	1.81%	0.16%	3.73%	-1.27%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.02	0.1478	0.05	-0.1043	-0.0311	0.009999
Distribution rate	-	-	-	-	-	-
Net sales ¹	622.6	663.8	1,282	1,694	1,626	1,426
EBITDA ¹	294.3	324.6	503.6	693.7	666.7	629.9
EBIT ¹	259	290.7	460.3	647.9	639.3	610.8
Net income ¹	240.9	1,278	533.6	-823.9	-192.5	185.6
Net Debt ¹	4,194	4,631	10,579	10,199	9,047	8,823
Reference price ²	0.7300	0.7200	0.9050	0.9300	0.7900	0.7800
Nbr of stocks (in thousands)	8,332,414	8,835,915	8,835,915	8,637,850	8,552,523	8,369,604
Announcement Date	31/3/21	31/3/22	31/3/23	29/3/24	1/4/25	31/3/26

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.($)
CPI PROPERTY GROUP	-	-	-	-	6.73B
VINGROUP	60.96x	-	-	-	65.33B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.21B
CHINA RESOURCES LAND LIMITED	8.31x	1.48x	8.22x	4.26%	27.66B
EMAAR PROPERTIES	5.6x	0.73x	1.5x	8.79%	27.38B
MITSUBISHI ESTATE CO., LTD.	17.12x	3.86x	15.52x	1.43%	26.33B
MITSUI FUDOSAN CO., LTD.	13.33x	3.03x	14.51x	2.62%	24.52B
VINHOMES	8.85x	3.13x	7.29x	-.--%	20.95B
CK ASSET HOLDINGS LIMITED	10.03x	1.96x	8.09x	4.19%	20.16B
ALPHA DHABI HOLDING	7.65x	0.85x	3.08x	2.92%	19.56B
Average	16.06x	2.43x	8.70x	3.5%	27.88B
Weighted average by Cap.	22.75x	2.60x	9.03x	3.65%