Valuation CPI Property Group

Stocks

Market Closed - Xetra 10:05:41 29/10/2026 pm IST			5-day change	1st Jan Change
0.7350 ^EUR	0.00%		0.00%	-5.77%

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	-	-	-	-	669.92Cr
VINGROUP	65.15x	-	-	-	6.99TCr
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	3.96TCr
MITSUBISHI ESTATE CO., LTD.	18.33x	4.01x	16.12x	1.34%	2.82TCr
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	2.76TCr
MITSUI FUDOSAN CO., LTD.	14.35x	3.14x	15.02x	2.44%	2.64TCr
CHINA RESOURCES LAND LIMITED	8.02x	1.47x	8.22x	4.41%	2.67TCr
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	2.06TCr
VINHOMES	8.43x	2.96x	6.93x	-.--%	2.02TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.05x	6.39x	16.81x	1.67%	1.87TCr
Average	17.31x	3.14x	10.46x	3.32%	2.85TCr
Weighted average by Cap.	24.98x	3.12x	10.44x	3.5%