Company Valuation: ARRIENDA Rental Properties SOCIMI, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 58.38 58.79 58.8 59.62 59.24 58.02
Change - 0.7% 0.01% 1.4% -0.64% -2.05%
Enterprise Value (EV) 1 60.83 64.48 64.15 64.39 79.25 79.25
Change - 5.99% -0.51% 0.37% 23.08% -0%
P/E 1,012x 35.3x 40x 35.8x 27.8x 18.9x
PBR 2.6x 2.51x 2.44x 2.44x 2.36x 2.21x
PEG - 0x -3.4x 2.7x 1x 0.4x
Capitalization / Revenue 33.6x 28.7x 23.3x 18.6x 13.7x 13x
EV / Revenue 35x 31.5x 25.5x 20.1x 18.3x 17.7x
EV / EBITDA 58.4x 48.6x 34.7x 26.7x 24.3x 21.5x
EV / EBIT 91.4x 67.9x 43.4x 32.2x 29.9x 25.9x
EV / FCF 35.3x -1,873x 43.8x 186x 44.7x 25.2x
FCF Yield 2.83% -0.05% 2.28% 0.54% 2.24% 3.98%
Dividend per Share 2 0.002524 0.073 0.0643 0.0729 0.0756 -
Rate of return 0.09% 2.55% 2.25% 2.51% 2.63% -
EPS 2 0.002805 0.0811 0.0715 0.081 0.1038 0.1492
Distribution rate 90% 90% 90% 90% 72.8% -
Net sales 1 1.738 2.05 2.519 3.201 4.326 4.471
EBITDA 1 1.041 1.326 1.851 2.416 3.256 3.687
EBIT 1 0.6658 0.9502 1.479 1.997 2.654 3.064
Net income 1 0.0577 1.667 1.47 1.665 2.135 3.068
Net Debt 1 2.451 5.69 5.351 4.769 20.01 21.23
Reference price 2 2.840 2.860 2.860 2.900 2.880 2.820
Nbr of stocks (in thousands) 20,557 20,555 20,558 20,558 20,568 20,575
Announcement Date 29/04/21 28/04/22 25/04/23 29/04/24 24/04/25 28/04/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.64Cr
25.6x13.75x16.14x4.97% 1.67TCr
24.6x14.99x16.3x3.93% 694.24Cr
8.8x14.01x18.13x6.13% 676.68Cr
14.46x14.8x15.88x5.01% 657Cr
9.4x17.11x20.65x7.46% 635.01Cr
10.56x14.92x16.01x6.71% 604.37Cr
8.64x13.96x18.02x5.75% 585.94Cr
11.28x11.14x12.66x5.65% 466.24Cr
Average 14.17x 14.33x 16.73x 5.7% 666.79Cr
Weighted average by Cap. 16.36x 14.33x 16.73x 5.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. YARP Stock
  4. Valuation ARRIENDA Rental Properties SOCIMI, S.A.