Valuation CPI Property Group

Stocks

Market Closed - Xetra 09:05:34 01/10/2026 pm IST			5-day change	1st Jan Change
0.7800 ^EUR	+4.70%		+6.85%	-

24/09	Aya Properties Fund and Curtis Group acquired Chmielna 13A from CPI Property Group.	CI
18/09	An undisclosed buyer acquired Property located 27 Savile Row in Mayfair, London from CPI Property Group.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,083	6,362	7,997	8,033	6,756	6,528
Change	-	4.59%	25.69%	0.46%	-15.89%	-3.38%
Enterprise Value (EV) ¹	10,277	10,993	18,576	18,232	15,804	15,352
Change	-	6.97%	68.98%	-1.85%	-13.32%	-2.86%
P/E	36.5x	4.87x	18.1x	-8.92x	-25.4x	78x
PBR	1.41x	1.06x	1.19x	1.43x	1.34x	1.3x
PEG	-	0x	-0.3x	0x	0.4x	-1x
Capitalization / Revenue	9.77x	9.58x	6.24x	4.74x	4.15x	4.58x
EV / Revenue	16.5x	16.6x	14.5x	10.8x	9.72x	10.8x
EV / EBITDA	34.9x	33.9x	36.9x	26.3x	23.7x	24.4x
EV / EBIT	39.7x	37.8x	40.4x	28.1x	24.7x	25.1x
EV / FCF	94x	-39.7x	55.2x	624x	26.8x	-78.6x
FCF Yield	1.06%	-2.52%	1.81%	0.16%	3.73%	-1.27%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.02	0.1478	0.05	-0.1043	-0.0311	0.009999
Distribution rate	-	-	-	-	-	-
Net sales ¹	622.6	663.8	1,282	1,694	1,626	1,426
EBITDA ¹	294.3	324.6	503.6	693.7	666.7	629.9
EBIT ¹	259	290.7	460.3	647.9	639.3	610.8
Net income ¹	240.9	1,278	533.6	-823.9	-192.5	185.6
Net Debt ¹	4,194	4,631	10,579	10,199	9,047	8,823
Reference price ²	0.7300	0.7200	0.9050	0.9300	0.7900	0.7800
Nbr of stocks (in thousands)	83,32,414	88,35,915	88,35,915	86,37,850	85,52,523	83,69,604
Announcement Date	31/03/21	31/03/22	31/03/23	29/03/24	01/04/25	31/03/26

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.($)
CPI PROPERTY GROUP	-	-	-	-	691.84Cr
VINGROUP	61.61x	-	-	-	6.58TCr
SUN HUNG KAI PROPERTIES LIMITED	14.08x	4.56x	12.27x	3.6%	4.01TCr
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.64%	2.79TCr
CHINA RESOURCES LAND LIMITED	8.36x	1.48x	7.93x	4.24%	2.78TCr
MITSUBISHI ESTATE CO., LTD.	17.83x	3.95x	15.87x	1.37%	2.76TCr
MITSUI FUDOSAN CO., LTD.	13.63x	3.06x	14.66x	2.57%	2.53TCr
VINHOMES	9.19x	3.49x	7.71x	-.--%	2.17TCr
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	2.09TCr
CK ASSET HOLDINGS LIMITED	10.37x	2.04x	8.39x	4.05%	2.08TCr
Average	16.55x	2.53x	8.96x	3.4%	2.85TCr
Weighted average by Cap.	23.15x	2.68x	9.32x	3.52%