Valuation Gecina

Stocks

Market Closed - Euronext Paris 10:25:00 04/11/2026 pm IST			After hours 02:29:59 am
65.45 ^EUR	+1.39%		65.82	+0.57%

03/11	Deutsche Bank Research Cuts Gecina PT, Keeps Buy Rating	MT
29/10	Gecina Will Move Its Head Office	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,059	7,022	8,134	6,688	5,992	4,847	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-19.1%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,630	11,841	11,861
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-8.75%	1.81%	0.18%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.24x	8.82x	7.81x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.45x	0.44x	0.44x
PEG	-	-0.5x	0x	-0x	0.3x	0.6x	1.84x	0.6x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.78x	6.68x	6.35x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.3x	16.3x	15.5x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19.6x	19.7x	18.8x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.8x	19.5x	18.7x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.9x	31.2x	17.5x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.19%	3.2%	5.72%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.602	5.67	5.836
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	8.68%	8.78%	9.04%
EPS ²	11.53	2.299	-24.15	4.175	6.028	6.983	7.319	8.267
Distribution rate	46%	231%	-21.9%	131%	91.2%	80.2%	77.5%	70.6%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	715.3	725.7	763.2
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.3	602.3	632.2
EBIT ¹	464.6	491.5	505.3	554	582.2	588.4	606.7	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	369.2	643.8	645.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,783	6,993	7,014
Reference price ²	122.90	95.15	110.10	90.45	80.90	64.55	64.55	64.55
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,060	-	-
Announcement Date	17/02/22	15/02/23	14/02/24	13/02/25	10/02/26	-	-	-

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.($)
GECINA	9.24x	16.17x	19.52x	8.68%	535.1Cr
W. P. CAREY INC.	21.87x	12.69x	15.16x	5.81%	1.49TCr
LAND SECURITIES PLC	8.45x	14.5x	18.76x	6.22%	746.41Cr
THE GPT GROUP	13.4x	15.47x	16.5x	4.76%	684.9Cr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	21.51x	13.51x	14.92x	4.64%	604.21Cr
THE BRITISH LAND COMPANY PLC	8.41x	14.04x	17.89x	5.67%	592.89Cr
LONDONMETRIC PROPERTY PLC	10.44x	14.86x	15.83x	6.9%	584.54Cr
MIRVAC GROUP	13.28x	11.87x	13.55x	5.2%	532.15Cr
EPR PROPERTIES	18.44x	10.17x	12.7x	6.22%	455.97Cr
NOMURA REAL ESTATE MASTER FUND, INC.	19.83x	15.26x	23.19x	5.38%	363.86Cr
Average	14.49x	13.85x	16.80x	5.95%	658.73Cr
Weighted average by Cap.	15.14x	13.76x	16.49x	5.91%