Valuation Carmila

Stocks

Market Closed - Euronext Paris 09:25:00 23/10/2026 pm IST			5-day change	1st Jan Change
14.44 ^EUR	0.00%		-1.23%	-15.06%

12:39pm	Carmila edges higher after nine-month update
10:57am	French and Benelux stocks-Factors to watch Oct 23	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,675	2,016	1,917	2,215	2,250	2,001	2,001	-
Change	-	20.37%	-4.91%	15.58%	1.58%	-11.09%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,667	4,680
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	2.28%	0.26%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	6.77x	7.18x
PBR	0.51x	0.6x	-	-	-	0.7x	0.53x	0.5x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	1.07x	-1.26x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	4.53x	4.36x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	10.6x	10.2x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	13.3x	12.8x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	13.1x	12.7x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	15.9x	15.1x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	6.29%	6.63%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.36	1.4	1.449
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	8%	9.69%	10%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	2.133	2.011
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	103%	65.6%	72.1%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	442.1	459
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	350.8	365.4
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	355.2	369.6
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	311.4	284.4
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,667	2,679
Reference price ²	11.78	13.86	13.34	15.58	16.02	14.44	14.44	14.44
Nbr of stocks (in thousands)	1,42,170	1,45,445	1,43,697	1,42,202	1,40,476	1,38,562	1,38,562	-
Announcement Date	17/02/21	16/02/22	15/02/23	18/03/24	11/02/25	18/02/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARMILA	7.2x	10.32x	13.1x	9.33%	224.16Cr
PROLOGIS, INC.	37.23x	18.03x	22.66x	3.38%	12TCr
SIMON PROPERTY GROUP, INC.	32.37x	14.42x	18.52x	4.25%	6.86TCr
REALTY INCOME CORPORATION	37.85x	14.92x	15.42x	5.72%	5.38TCr
GOODMAN GROUP	17.97x	15.21x	17.31x	1.15%	3.76TCr
SEGRO PLC	13.88x	24.7x	27.05x	3.61%	1.64TCr
KIMCO REALTY CORPORATION	27.45x	10.9x	14.99x	4.55%	1.58TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.15x	11.78x	14.43x	6.12%	1.46TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.97x	16.08x	23.37x	5.35%	1.4TCr
REGENCY CENTERS CORPORATION	29.84x	11.08x	16.23x	4.08%	1.32TCr
Average	22.99x	14.74x	18.31x	4.75%	3.57TCr
Weighted average by Cap.	30.44x	15.92x	19.46x	3.98%