Valuation Aedifica

Stocks

Market Closed - Euronext Bruxelles 09:25:00 01/09/2026 pm IST			Pre-market 11:47:36 am
68.10 ^EUR	+0.29%		67.78	-0.48%

01/09	Aedifica NV/SA, H1 2026 Earnings Call, Sep 01, 2026
01/09	Aedifica NV/SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,172	3,021	3,027	2,672	3,210	5,684	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	77.1%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,670	10,394	10,801
Change	-	-12.47%	-3.13%	-2.29%	9.78%	88.1%	-2.59%	3.92%
P/E	14.2x	8.7x	114x	13x	13.1x	8.11x	10.5x	10.1x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.81x	0.81x	0.78x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.5x	2.57x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	8.39x	7.5x	7.3x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.7x	13.7x	13.9x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18.7x	15.6x	15.6x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18.5x	15.2x	15.6x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	351x	17.8x	17.9x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.28%	5.62%	5.59%
Dividend per Share ²	3.4	3.7	3.8	3.9	4	4.18	4.314	4.436
Rate of return	2.96%	4.88%	5.97%	6.94%	5.93%	6.14%	6.34%	6.51%
EPS ²	8.1	8.71	0.56	4.31	5.14	8.399	6.505	6.761
Distribution rate	42%	42.5%	679%	90.5%	77.8%	49.8%	66.3%	65.6%
Net sales ¹	232.1	273.1	314.2	338.1	361	677.6	757.5	778.3
EBITDA ¹	193.3	229.7	265.8	290.3	312.1	571.4	665.3	693.5
EBIT ¹	193.3	229.7	265.8	290.3	312.1	576.2	685.9	691.9
Net income ¹	281.8	331.8	24.54	204.8	244.4	696.2	611.3	625.9
Net Debt ¹	2,066	2,439	2,262	2,495	2,463	4,986	4,710	5,117
Reference price ²	114.90	75.80	63.65	56.20	67.50	68.10	68.10	68.10
Nbr of stocks (in thousands)	36,308	39,855	47,550	47,550	47,549	83,470	-	-
Announcement Date	23/02/22	16/02/23	21/02/24	19/02/25	13/02/26	-	-	-

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.($)
AEDIFICA	8.11x	15.75x	18.67x	6.14%	658.97Cr
WELLTOWER INC.	83.62x	13.25x	35.48x	1.31%	17TCr
VENTAS, INC.	172.2x	8.57x	23.53x	2.26%	4.72TCr
HEALTHPEAK PROPERTIES, INC.	49.75x	7.83x	13.96x	5.9%	1.44TCr
OMEGA HEALTHCARE INVESTORS, INC.	19.13x	16.82x	15.18x	5.77%	1.42TCr
AMERICAN HEALTHCARE REIT, INC.	93.56x	4.68x	25.32x	1.79%	1.31TCr
CARETRUST REIT, INC.	26.3x	17.38x	18.89x	3.91%	943.52Cr
HEALTHCARE REALTY TRUST INCORPORATED	-195.69x	9.54x	16.1x	4.96%	663.51Cr
SABRA HEALTH CARE REIT, INC.	40.51x	8.6x	15.45x	5.74%	534.94Cr
CHARTWELL RETIREMENT RESIDENCES	135.93x	7.33x	19.26x	3.04%	481.54Cr
Average	43.34x	10.97x	20.18x	4.08%	2.95TCr
Weighted average by Cap.	83.76x	11.95x	29.12x	2.3%