Valuation Gecina

Stocks

Real-time Euronext Paris 11:38:59 12/10/26 pm AEDT			5-day change	1st Jan Change
60.50 ^EUR	-0.17%		+0.50%	-25.22%

06:51pm	Gecina Signs Two Major Long-Term Leases for Portfolio in La Défense	CI
06:29pm	Gecina Signs Two Long-term Commercial Leases in France	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,059	7,022	8,134	6,688	5,992	4,488	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-25.1%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,286	11,495	11,515
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-11.45%	1.85%	0.17%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	8.68x	8x	7.29x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.42x	0.41x	0.41x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	0.95x	0.75x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.28x	6.18x	5.87x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	15.8x	15.8x	15x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19x	19x	18.1x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.2x	19x	18.1x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.2x	30.3x	17x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.31%	3.3%	5.89%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.615	5.674	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	9.27%	9.36%	9.65%
EPS ²	11.53	2.299	-24.15	4.175	6.028	6.983	7.574	8.309
Distribution rate	46%	231%	-21.9%	131%	91.2%	80.4%	74.9%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	714.3	726.8	765.2
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.6
EBIT ¹	464.6	491.5	505.3	554	582.2	589.2	605.6	635.1
Net income ¹	849.3	169.6	-1,787	309.8	448.2	375.6	668.9	690.5
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,798	7,007	7,027
Reference price ²	122.90	95.15	110.10	90.45	80.90	60.60	60.60	60.60
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,060	-	-
Announcement Date	17/2/22	15/2/23	14/2/24	13/2/25	10/2/26	-	-	-

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.($)
GECINA	8.68x	15.8x	19.04x	9.27%	5.03B
W. P. CAREY INC.	20.92x	12.57x	14.72x	5.91%	14.44B
LAND SECURITIES PLC	7.51x	13.73x	17.75x	6.96%	6.59B
THE GPT GROUP	11.89x	14.36x	15.31x	5.37%	6.08B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	19.29x	12.68x	14.22x	5.02%	5.49B
LONDONMETRIC PROPERTY PLC	9.23x	14x	14.95x	7.52%	5.33B
THE BRITISH LAND COMPANY PLC	7.87x	13.36x	17x	6.3%	5.27B
MIRVAC GROUP	12.62x	11.35x	13x	5.48%	5.07B
EPR PROPERTIES	17.82x	9.69x	12.31x	6.75%	4.19B
NOMURA REAL ESTATE MASTER FUND, INC.	21.62x	16.02x	24.35x	4.94%	3.97B
Average	13.74x	13.36x	16.27x	6.35%	6.15B
Weighted average by Cap.	14.46x	13.26x	15.94x	6.3%