Valuation Allos S.A.

Stocks

Market Closed - Sao Paulo 01:35:39 03/10/2026 am IST			5-day change	1st Jan Change
30.51 ^BRL	+19.48%		+5.28%	+7.54%

13/08	XP Malls Fundo de Investimento Imobiliario agreed to acquire 60% stake in São Bernardo Plaza Shopping from Allos S.A. for approximately BRL 330 million.	CI
07/08	Allos S.A., Q2 2026 Earnings Call, Aug 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,743	4,520	14,990	9,520	14,162	15,258	-	-
Change	-	-21.29%	231.64%	-36.49%	48.75%	7.74%	-	-
Enterprise Value (EV) ¹	6,423	4,520	18,883	13,192	17,595	19,175	19,669	19,839
Change	-	-29.62%	317.75%	-30.14%	33.38%	8.98%	2.57%	0.87%
P/E	20.9x	-	4.39x	14.1x	17.2x	15.7x	16.3x	14.6x
PBR	0.85x	-	1.05x	0.69x	1.08x	1.22x	1.27x	1.32x
PEG	-	-	-	-0.2x	0.6x	0.9x	-4.8x	1.3x
Capitalization / Revenue	6.27x	4.07x	5.53x	3.47x	4.95x	5.1x	4.79x	4.56x
EV / Revenue	7.01x	4.07x	6.96x	4.81x	6.15x	6.41x	6.18x	5.93x
EV / EBITDA	9.85x	5.53x	9.73x	6.55x	8.09x	8.68x	8.29x	7.95x
EV / EBIT	14.4x	7.79x	14.9x	9.45x	11.4x	11.9x	11.1x	10.6x
EV / FCF	45.3x	-	17.3x	11x	14.4x	11.9x	11.2x	10.8x
FCF Yield	2.21%	-	5.78%	9.12%	6.97%	8.43%	8.97%	9.29%
Dividend per Share ²	0.3847	-	-	-	-	3.508	3.466	3.393
Rate of return	1.78%	-	-	-	-	11.5%	11.4%	11.1%
EPS ²	1.036	-	6.054	1.286	1.645	1.943	1.877	2.093
Distribution rate	37.1%	-	-	-	-	181%	185%	162%
Net sales ¹	915.8	1,111	2,712	2,740	2,859	2,993	3,183	3,344
EBITDA ¹	652.2	817	1,941	2,015	2,175	2,210	2,372	2,496
EBIT ¹	444.7	580.1	1,265	1,396	1,540	1,618	1,776	1,878
Net income ¹	274.9	155.9	3,387	698.5	834.2	966.4	965	1,085
Net Debt ¹	680.1	-	3,892	3,671	3,433	3,917	4,411	4,581
Reference price ²	21.66	17.01	26.55	18.11	28.37	30.51	30.51	30.51
Nbr of stocks (in thousands)	2,65,129	2,65,729	5,64,600	5,25,703	4,99,191	5,00,103	-	-
Announcement Date	29/03/22	23/03/23	20/03/24	17/03/25	10/03/26	-	-	-

¹BRL in Million²BRL

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.($)
ALLOS S.A.	15.7x	6.41x	8.68x	11.5%	291.49Cr
VINGROUP	60.56x	-	-	-	6.46TCr
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	3.91TCr
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	2.67TCr
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	2.67TCr
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	2.74TCr
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	2.43TCr
VINHOMES	9.11x	3.46x	7.66x	-.--%	2.15TCr
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	2.05TCr
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	2.03TCr
Average	16.14x	2.92x	8.82x	4.37%	2.74TCr
Weighted average by Cap.	22.67x	2.69x	9.16x	3.72%