Valuation Ascencio SA

Stocks

Real-time Euronext Bruxelles Other stock markets 05:59:12 08/07/2026 pm IST			5-day change	1st Jan Change
51.70 ^EUR	-0.19%		-0.39%	-3.18%

18/06	Ascencio Vice-chair Steps Down	MT
10/06	Ascencio Buys Arlimmo, Launches EUR15 Million Capital Raise	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	323.9	334.4	272.4	320.9	338.4	357.8	-	-
Change	-	3.26%	-18.54%	17.8%	5.45%	5.74%	-	-
Enterprise Value (EV) ¹	323.9	334.4	272.4	320.9	338.4	671.7	668.5	658.7
Change	-	3.26%	-18.54%	17.8%	5.45%	98.51%	-0.48%	-1.47%
P/E	-	-	8.05x	12.6x	9.5x	9.01x	8.76x	8.25x
PBR	-	-	-	-	0.75x	0.74x	0.73x	0.71x
PEG	-	-	-	-0.5x	0.2x	1.39x	3.15x	1.32x
Capitalization / Revenue	-	-	5.31x	6.02x	6.28x	6.37x	5.97x	5.86x
EV / Revenue	-	-	5.31x	6.02x	6.28x	12x	11.2x	10.8x
EV / EBITDA	-	-	-	7.37x	7.68x	14.6x	13.3x	12.9x
EV / EBIT	-	-	6.42x	7.37x	7.68x	14.6x	13.6x	13.2x
EV / FCF	-	-	-	7.41x	7.38x	7.79x	17.2x	16.9x
FCF Yield	-	-	-	13.5%	13.5%	12.8%	5.8%	5.91%
Dividend per Share ²	3.7	3.95	4.15	4.3	4.45	4.53	4.618	4.692
Rate of return	7.54%	7.79%	10%	8.84%	8.67%	8.75%	8.91%	9.06%
EPS ²	-	-	5.13	3.87	5.4	5.751	5.911	6.28
Distribution rate	-	-	80.9%	111%	82.4%	78.8%	78.1%	74.7%
Net sales ¹	-	-	51.3	53.34	53.87	56.13	59.88	61.03
EBITDA ¹	-	-	-	43.53	44.09	45.9	50.4	51.1
EBIT ¹	-	-	42.43	43.53	44.09	45.87	49.01	49.74
Net income ¹	-	-	33.81	25.52	35.64	38.75	41.35	41.55
Net Debt ¹	-	-	-	-	-	313.9	310.7	300.9
Reference price ²	49.10	50.70	41.30	48.65	51.30	51.80	51.80	51.80
Nbr of stocks (in thousands)	6,596	6,596	6,596	6,596	6,596	6,907	-	-
Announcement Date	25/11/21	24/11/22	23/11/23	29/11/24	26/11/25	-	-	-

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.($)
ASCENCIO SA	9.01x	11.97x	14.63x	8.75%	41Cr
REALTY INCOME CORPORATION	40.9x	15.8x	16.38x	5.11%	5.97TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.32x	12.62x	15.75x	5.32%	1.7TCr
SEGRO PLC	11.09x	22.73x	26.73x	3.72%	1.59TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.92x	16.87x	24.74x	4.97%	1.48TCr
KLÉPIERRE	10.11x	13.32x	16.03x	5.45%	1.18TCr
MERLIN PROPERTIES SOCIMI, S.A.	7.99x	22.54x	30.52x	2.79%	1.07TCr
FEDERAL REALTY INVESTMENT TRUST	31.7x	11.37x	17.93x	3.72%	1.05TCr
CAPITALAND ASCENDAS REIT	16.01x	12.31x	19.23x	6.11%	966.78Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	23.69x	7.21x	11.82x	5.83%	861.07Cr
Average	17.97x	14.68x	19.38x	5.18%	1.59TCr
Weighted average by Cap.	24.96x	15.55x	19.08x	4.87%