Valuation Nexity LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 01:29:58 08/07/2026 am IST			5-day change	1st Jan Change
7.965 ^EUR	0.00%		0.00%	-

03/07	Nexity, BPCE Plan French Housing Distribution Partnership	MT
02/07	BPCE and Nexity join forces to revive real estate distribution

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	443	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-11.38%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,617	1,619	1,440
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-3.98%	0.13%	-11.09%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-21.4x	34.2x	9.08x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.27x	0.27x	0.26x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.17x	0.16x	0.16x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.61x	0.6x	0.51x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.53x	4.81x	3.87x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.9x	13.4x	9.71x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	47.3x	58.3x	22.8x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	2.11%	1.72%	4.39%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.1667
Rate of return	6.05%	9.59%	-	-	-	-	1.57%	2.1%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3714	0.2329	0.8761
Distribution rate	42.7%	73.5%	-	-	-	-	53.7%	19%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,648	2,721	2,801
EBITDA ¹	537.9	547.4	412	89	247.7	292.6	336.8	372
EBIT ¹	370.6	366.6	246	2	15	67.64	120.8	148.3
Net income ¹	324.9	187.8	19	-62	-188.4	-20.88	12.87	48.91
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,174	1,176	996.8
Reference price ²	41.340	26.060	16.850	13.000	8.975	7.955	7.955	7.955
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,691	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
ALEC HOLDINGS	6.82x	0.34x	3.85x	6.87%	200.11Cr
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	6.9x	0.59x	2.96x	11.57%	44Cr
WEE HUR HOLDINGS LTD.	8.68x	2.03x	8.32x	1.64%	47Cr
SHAPE AUSTRALIA CORPORATION LIMITED	18.36x	0.39x	9.78x	4.56%	38Cr
Average	10.19x	0.84x	6.23x	6.16%	82.32Cr
Weighted average by Cap.	8.45x	0.62x	5.06x	6.49%