Valuation Crosswood

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 03/07/26 am AEST			5-day change	1st Jan Change
9.900 ^EUR	0.00%		0.00%	-9.17%

28/04	Crosswood SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
01/10/25	Crosswood SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	48.91	69.65	77.62	89.32	106.3	115.9
Change	-	42.39%	11.45%	15.07%	19.05%	9%
Enterprise Value (EV) ¹	60.43	73.76	81.33	93.61	101	111.6
Change	-	22.05%	10.27%	15.1%	7.88%	10.51%
P/E	5.82x	8.9x	12.9x	-49.4x	19.6x	27.3x
PBR	0.67x	0.9x	0.94x	1.13x	1.27x	1.32x
PEG	-	-1.31x	-0.6x	0x	-0x	-1.3x
Capitalization / Revenue	28.2x	53.5x	69.7x	89x	120x	1,588x
EV / Revenue	34.9x	56.7x	73x	93.2x	114x	1,529x
EV / EBITDA	56.8x	113x	131x	137x	-	-183x
EV / EBIT	57.2x	115x	132x	138x	383x	-183x
EV / FCF	121x	56.2x	-117x	-72x	45.1x	-60.7x
FCF Yield	0.83%	1.78%	-0.85%	-1.39%	2.22%	-1.65%
Dividend per Share ²	-	0.48	0.11	0.1	-	-
Rate of return	-	7.33%	1.51%	1.19%	-	-
EPS ²	0.79	0.7362	0.5675	-0.17	0.51	0.4
Distribution rate	-	65.2%	19.4%	-58.8%	-	-
Net sales ¹	1.734	1.301	1.114	1.004	0.888	0.073
EBITDA ¹	1.064	0.654	0.623	0.684	-	-0.61
EBIT ¹	1.057	0.643	0.616	0.677	0.264	-0.61
Net income ¹	8.438	7.828	6.034	-1.791	5.463	4.297
Net Debt ¹	11.52	4.112	3.713	4.295	-5.339	-4.296
Reference price ²	4.600	6.550	7.300	8.400	10.000	10.900
Nbr of stocks (in thousands)	10,633	10,633	10,633	10,633	10,633	10,633
Announcement Date	30/4/21	2/5/22	28/4/23	2/5/24	25/4/25	27/4/26

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.($)
CROSSWOOD	-	-	-	-	120M
SUN HUNG KAI PROPERTIES LIMITED	14.49x	4.61x	12.54x	3.48%	41.49B
MITSUBISHI ESTATE CO., LTD.	21.84x	4.31x	18.11x	1.16%	29.56B
EMAAR PROPERTIES	6.07x	0.74x	1.5x	8.31%	28.97B
CHINA RESOURCES LAND LIMITED	7.58x	1.38x	6.9x	4.7%	27.27B
MITSUI FUDOSAN CO., LTD.	14.92x	3.12x	15.42x	2.35%	24.75B
ALPHA DHABI HOLDING	15.45x	0.98x	6.51x	2.41%	21.45B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.91x	6.79x	19.26x	1.19%	20.86B
CK ASSET HOLDINGS LIMITED	9.03x	2.17x	7.47x	4.12%	19.71B
ALDAR PROPERTIES	7.81x	1.73x	5.59x	2.84%	17.57B
Average	12.57x	2.87x	10.37x	3.39%	23.18B
Weighted average by Cap.	12.85x	2.98x	10.60x	3.51%