Valuation Mercialys

Stocks

Market Closed - Euronext Paris 09:25:00 17/08/2026 pm IST			5-day change	1st Jan Change
11.56 ^EUR	-0.34%		-1.87%	+4.71%

29/07	Mercialys SA, H1 2026 Earnings Call, Jul 29, 2026
29/07	Mercialys: Of inflation and AI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	800.5	910.4	926.6	941.4	1,031	1,079	-	-
Change	-	13.73%	1.78%	1.6%	9.48%	4.66%	-	-
Enterprise Value (EV) ¹	1,931	1,953	1,990	1,944	2,185	2,288	2,344	2,372
Change	-	1.14%	1.92%	-2.3%	12.39%	4.69%	2.46%	1.18%
P/E	9.12x	21.2x	17.4x	17.4x	30.7x	10.4x	11.1x	10.9x
PBR	0.47x	0.53x	0.61x	0.62x	0.65x	0.71x	0.67x	0.66x
PEG	-	-0.4x	0.7x	9.92x	-0.8x	0x	-1.73x	5.48x
Capitalization / Revenue	4.65x	5.25x	5.21x	5.24x	5.71x	5.74x	5.46x	5.3x
EV / Revenue	11.2x	11.3x	11.2x	10.8x	12.1x	12.2x	11.9x	11.6x
EV / EBITDA	13.3x	13.5x	13.3x	13.2x	14.7x	14.7x	14.5x	14.2x
EV / EBIT	18.7x	18.4x	23.2x	19x	27.7x	15.9x	17x	16.9x
EV / FCF	12.8x	9.34x	17.8x	14.6x	72.9x	16.9x	17.5x	14.9x
FCF Yield	7.79%	10.7%	5.61%	6.83%	1.37%	5.9%	5.72%	6.7%
Dividend per Share ²	0.92	0.96	0.99	1	1.002	1.019	1.043	1.067
Rate of return	10.7%	9.83%	9.95%	9.89%	9.08%	8.82%	9.03%	9.23%
EPS ²	0.94	0.46	0.57	0.58	0.36	1.11	1.039	1.059
Distribution rate	97.9%	209%	174%	172%	278%	91.8%	100%	101%
Net sales ¹	172.2	173.3	178	179.5	180.6	188	197.5	203.7
EBITDA ¹	144.7	144.2	149.4	147.2	148.9	155.2	161.3	167.4
EBIT ¹	103.5	106.2	85.82	102.1	78.78	144.1	137.7	140.3
Net income ¹	62.18	43.09	53.37	53.76	33.96	98.02	117.2	125.3
Net Debt ¹	1,130	1,042	1,064	1,003	1,155	1,209	1,265	1,293
Reference price ²	8.57	9.77	9.94	10.11	11.04	11.56	11.56	11.56
Nbr of stocks (in thousands)	93,406	93,180	93,168	93,115	93,351	93,302	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	12/02/25	17/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MERCIALYS	10.45x	12.19x	14.76x	8.79%	125.31Cr
REALTY INCOME CORPORATION	40.38x	15.8x	16.14x	5.2%	5.92TCr
SEGRO PLC	16.95x	23.57x	28.48x	3.4%	1.76TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.99x	12.5x	14.84x	5.33%	1.73TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.46x	16.99x	24.39x	4.93%	1.51TCr
KLÉPIERRE	10.49x	13.89x	16.52x	5.07%	1.29TCr
MERLIN PROPERTIES SOCIMI, S.A.	9.45x	21.61x	29.24x	2.94%	1.04TCr
FEDERAL REALTY INVESTMENT TRUST	28.14x	11.17x	17.54x	3.85%	1.03TCr
CAPITALAND ASCENDAS REIT	15.54x	12x	18.66x	6.19%	953.26Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.8x	7.22x	11.75x	5.98%	838.83Cr
Average	18.76x	14.69x	19.23x	5.17%	1.62TCr
Weighted average by Cap.	25.08x	15.63x	18.98x	4.88%