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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.68Cr
24.28x13.28x15.6x5.24% 1.59TCr
23.9x14.45x15.92x4.1% 674.25Cr
8.62x13.63x17.68x6.42% 651.29Cr
14.15x14.56x15.54x5.13% 637.42Cr
9.95x17.1x20.66x7.74% 618.79Cr
10.67x14.79x15.87x6.88% 590.66Cr
8.58x13.7x17.65x5.89% 572.25Cr
11.51x11.16x12.71x5.66% 465.02Cr
Average 13.96x 14.08x 16.45x 5.88% 644.99Cr
Weighted average by Cap. 15.87x 14.03x 16.40x 5.76%

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.