|
Market Closed -
Euronext Paris
09:25:00 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 36.52 EUR | +0.77% |
|
-0.27% | +8.24% |
| 02/09 | Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio | MT |
| 28/08 | Listen to the yellow birds |  |
Company Valuation: Klépierre
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,877 | 6,146 | 7,049 | 7,938 | 9,661 | 10,473 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 8.41% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 17,856 | 17,776 | 17,631 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 4.99% | -0.45% | -0.81% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 9.53x | 10.4x | 9.78x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 0.99x | 0.94x | 0.89x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.6x | -1.23x | 1.5x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 7.8x | 7.58x | 7.41x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.3x | 12.9x | 12.5x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 15.8x | 15.2x | 14.6x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 16x | 15.3x | 14.7x |
| EV / FCF | 20.3x | 18.6x | 19.4x | 19.5x | 20.3x | 22.7x | 23.6x | 27.7x |
| FCF Yield | 4.91% | 5.38% | 5.15% | 5.14% | 4.93% | 4.4% | 4.24% | 3.61% |
| Dividend per Share 2 | 1.7 | 1.75 | 1.8 | 1.8 | 1.9 | 1.971 | 2.042 | 2.107 |
| Rate of return | 8.15% | 8.13% | 7.29% | 6.47% | 5.63% | 5.4% | 5.59% | 5.77% |
| EPS 2 | 1.906 | 1.45 | 0.67 | 3.83 | 4.54 | 3.831 | 3.507 | 3.735 |
| Distribution rate | 89.2% | 121% | 269% | 47% | 41.9% | 51.5% | 58.2% | 56.4% |
| Net sales 1 | 1,006 | 1,162 | 1,165 | 1,231 | 1,268 | 1,342 | 1,381 | 1,413 |
| EBITDA 1 | 806.8 | 955 | 921.4 | 985.3 | 1,043 | 1,127 | 1,170 | 1,208 |
| EBIT 1 | 789 | 937.8 | 943.1 | 993.2 | 1,027 | 1,114 | 1,160 | 1,203 |
| Net income 1 | 544.7 | 415.2 | 192.7 | 1,098 | 1,299 | 1,192 | 1,102 | 1,261 |
| Net Debt 1 | 8,451 | 7,479 | 7,349 | 7,387 | 7,347 | 7,383 | 7,303 | 7,158 |
| Reference price 2 | 20.85 | 21.53 | 24.68 | 27.80 | 33.74 | 36.52 | 36.52 | 36.52 |
| Nbr of stocks (in thousands) | 2,81,847 | 2,85,471 | 2,85,607 | 2,85,533 | 2,86,342 | 2,86,784 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 12/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.53x | 13.3x | 15.85x | 5.4% | 1.19TCr | |
| 36.78x | 14.7x | 15.18x | 5.88% | 5.24TCr | |
| 16.6x | 23.3x | 27.92x | 3.47% | 1.69TCr | |
| 8.3x | 11.89x | 14.57x | 6.01% | 1.51TCr | |
| 18.04x | 16.06x | 23.26x | 5.36% | 1.39TCr | |
| 26.07x | 10.55x | 16.64x | 4.13% | 960.3Cr | |
| 14.21x | 11.56x | 18.16x | 6.64% | 891.37Cr | |
| 34.28x | 7.44x | 11.95x | 5.77% | 870.02Cr | |
| 7.19x | 19.35x | 26.05x | 3.45% | 865.09Cr | |
| -138.92x | 7.55x | 17.58x | 2.16% | 648.48Cr | |
| Average | 3.21x | 13.57x | 18.72x | 4.83% | 1.53TCr | |
| Weighted average by Cap. | 16.61x | 14.49x | 18.12x | 5.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LI Stock
- Valuation Klépierre
Select your edition
All financial news and data tailored to specific country editions
