|
Market Closed -
Euronext Bruxelles
09:25:00 24/09/2026 pm IST
|
After hours 01:29:59 am | |||
| 64.90 EUR | -0.84% |
|
65.30 | +0.62% |
| 11/09 | French and Benelux stocks-Factors to watch on September 11 | RE |
| 01/09 | Aedifica NV/SA, H1 2026 Earnings Call, Sep 01, 2026 |
Company Valuation: Aedifica
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 | 5,417 | - | - |
| Change | - | -27.59% | 0.18% | -11.7% | 20.1% | 68.78% | - | - |
| Enterprise Value (EV) 1 | 6,238 | 5,460 | 5,289 | 5,167 | 5,673 | 10,411 | 10,364 | 10,440 |
| Change | - | -12.47% | -3.13% | -2.29% | 9.78% | 83.53% | -0.45% | 0.73% |
| P/E | 14.2x | 8.7x | 114x | 13x | 13.1x | 7.86x | 10x | 9.52x |
| PBR | 1.5x | 0.92x | 0.85x | 0.73x | 0.88x | 0.79x | 0.76x | 0.74x |
| PEG | - | 1.16x | -1.2x | 0x | 0.7x | 0.1x | -0.5x | 1.73x |
| Capitalization / Revenue | 18x | 11.1x | 9.63x | 7.9x | 8.89x | 7.89x | 7.14x | 6.92x |
| EV / Revenue | 26.9x | 20x | 16.8x | 15.3x | 15.7x | 15.2x | 13.7x | 13.3x |
| EV / EBITDA | 32.3x | 23.8x | 19.9x | 17.8x | 18.2x | 18x | 15.6x | 14.9x |
| EV / EBIT | 32.3x | 23.8x | 19.9x | 17.8x | 18.2x | 18.1x | 15.8x | 15.1x |
| EV / FCF | -54.5x | - | -181x | 10.2x | 32.6x | 342x | 17.7x | 17.3x |
| FCF Yield | -1.83% | - | -0.55% | 9.83% | 3.06% | 0.29% | 5.63% | 5.79% |
| 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% | 6.44% | 6.65% | 6.83% |
| EPS 2 | 8.1 | 8.71 | 0.56 | 4.31 | 5.14 | 8.258 | 6.459 | 6.814 |
| Distribution rate | 42% | 42.5% | 679% | 90.5% | 77.8% | 50.6% | 66.8% | 65.1% |
| Net sales 1 | 232.1 | 273.1 | 314.2 | 338.1 | 361 | 686.7 | 758.8 | 783 |
| EBITDA 1 | 193.3 | 229.7 | 265.8 | 290.3 | 312.1 | 578.4 | 665.1 | 698.7 |
| EBIT 1 | 193.3 | 229.7 | 265.8 | 290.3 | 312.1 | 576.2 | 655.3 | 691.9 |
| Net income 1 | 281.8 | 331.8 | 24.54 | 204.8 | 244.4 | 699.4 | 614 | 679.5 |
| Net Debt 1 | 2,066 | 2,439 | 2,262 | 2,495 | 2,463 | 4,994 | 4,947 | 5,023 |
| Reference price 2 | 114.90 | 75.80 | 63.65 | 56.20 | 67.50 | 64.90 | 64.90 | 64.90 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.93x | 15.29x | 18.29x | 6.39% | 622.43Cr | |
| 79.85x | 12.7x | 34.23x | 1.37% | 17TCr | |
| 159.24x | 8.16x | 22.43x | 2.4% | 4.44TCr | |
| 48.77x | 7.74x | 13.8x | 6% | 1.41TCr | |
| 18.45x | 16.53x | 15x | 5.84% | 1.4TCr | |
| 85.55x | 4.27x | 23.15x | 1.96% | 1.2TCr | |
| 24.3x | 15.95x | 17.66x | 4.2% | 878.3Cr | |
| -174.13x | 9.05x | 15.05x | 5.35% | 615.52Cr | |
| 40.64x | 8.18x | 14.74x | 6.1% | 503.01Cr | |
| 136.33x | 7.35x | 19.3x | 3.03% | 476.28Cr | |
| Average | 42.69x | 10.52x | 19.37x | 4.26% | 2.81TCr | |
| Weighted average by Cap. | 79.39x | 11.47x | 28.02x | 2.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AED Stock
- Valuation Aedifica
Select your edition
All financial news and data tailored to specific country editions
