Valuation SCBSM

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 29/07/26 am AEST			5-day change	1st Jan Change
10.00 ^EUR	0.00%		+3.63%	+6.38%

20/04	Invest Securities reiterates rating on SCBSM following "Saint Frères" building acquisition
20/04	SCBSM acquires the "Saint Frères" building in Paris

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	92.43	116.3	110	122.2	116.5	120.7
Change	-	25.78%	-5.4%	11.11%	-4.69%	3.62%
Enterprise Value (EV) ¹	267.7	283	309.1	295.6	284.5	319
Change	-	5.71%	9.22%	-4.37%	-3.76%	12.14%
P/E	4.56x	7.82x	3.63x	13.2x	425x	9.54x
PBR	0.5x	0.58x	0.49x	0.51x	0.46x	0.46x
PEG	-	-0.3x	0x	-0.2x	-4.4x	0x
Capitalization / Revenue	5.89x	6.77x	5.86x	6.11x	5.39x	5.35x
EV / Revenue	17x	16.5x	16.5x	14.8x	13.2x	14.1x
EV / EBITDA	26x	22.9x	21.9x	19.7x	17.1x	17.3x
EV / EBIT	26x	22.9x	21.9x	19.7x	17.1x	17.3x
EV / FCF	-49.3x	53x	53.6x	-224x	35.6x	30.1x
FCF Yield	-2.03%	1.89%	1.87%	-0.45%	2.81%	3.32%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.655	1.215	2.549	0.7178	0.02	0.938
Distribution rate	-	-	-	-	-	-
Net sales ¹	15.7	17.18	18.76	19.99	21.62	22.55
EBITDA ¹	10.28	12.36	14.13	14.99	16.61	18.44
EBIT ¹	10.28	12.36	14.12	14.98	16.6	18.43
Net income ¹	23.14	15.99	33.82	9.357	0.328	12.83
Net Debt ¹	175.3	166.7	199.1	173.4	168	198.3
Reference price ²	7.55	9.50	9.25	9.45	8.50	8.95
Nbr of stocks (in thousands)	12,242	12,238	11,890	12,932	13,703	13,484
Announcement Date	30/10/20	29/10/21	2/11/22	1/11/23	29/10/24	27/10/25

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.($)
SCBSM	-	-	-	-	153M
REALTY INCOME CORPORATION	41.95x	16.04x	16.63x	5%	61.08B
SEGRO PLC	13.43x	24.6x	28.97x	3.34%	17.68B
UNIBAIL-RODAMCO-WESTFIELD SE	9.53x	12.73x	15.89x	5.22%	17.26B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.03B
KLÉPIERRE	11.19x	13.93x	16.69x	5.04%	12.68B
FEDERAL REALTY INVESTMENT TRUST	31.47x	11.68x	18.44x	3.57%	10.98B
MERLIN PROPERTIES SOCIMI, S.A.	8.08x	22.73x	30.77x	2.76%	10.77B
CAPITALAND ASCENDAS REIT	15.78x	12.28x	19.21x	6.13%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.92x	7.35x	12.05x	5.61%	8.96B
Average	19.61x	15.37x	20.44x	4.62%	16.42B
Weighted average by Cap.	25.70x	16.00x	19.64x	4.69%