Valuation SCBSM

Stocks

Market Closed - Euronext Paris 09:25:00 25/09/2026 pm IST			5-day change	1st Jan Change
9.400 ^EUR	0.00%		-1.05%	-

20/04	Invest Securities reiterates rating on SCBSM following "Saint Frères" building acquisition
20/04	SCBSM acquires the "Saint Frères" building in Paris

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	92.43	116.3	110	122.2	116.5	120.7
Change	-	25.78%	-5.4%	11.11%	-4.69%	3.62%
Enterprise Value (EV) ¹	267.7	283	309.1	295.6	284.5	319
Change	-	5.71%	9.22%	-4.37%	-3.76%	12.14%
P/E	4.56x	7.82x	3.63x	13.2x	425x	9.54x
PBR	0.5x	0.58x	0.49x	0.51x	0.46x	0.46x
PEG	-	-0.3x	0x	-0.2x	-4.4x	0x
Capitalization / Revenue	5.89x	6.77x	5.86x	6.11x	5.39x	5.35x
EV / Revenue	17x	16.5x	16.5x	14.8x	13.2x	14.1x
EV / EBITDA	26x	22.9x	21.9x	19.7x	17.1x	17.3x
EV / EBIT	26x	22.9x	21.9x	19.7x	17.1x	17.3x
EV / FCF	-49.3x	53x	53.6x	-224x	35.6x	30.1x
FCF Yield	-2.03%	1.89%	1.87%	-0.45%	2.81%	3.32%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.655	1.215	2.549	0.7178	0.02	0.938
Distribution rate	-	-	-	-	-	-
Net sales ¹	15.7	17.18	18.76	19.99	21.62	22.55
EBITDA ¹	10.28	12.36	14.13	14.99	16.61	18.44
EBIT ¹	10.28	12.36	14.12	14.98	16.6	18.43
Net income ¹	23.14	15.99	33.82	9.357	0.328	12.83
Net Debt ¹	175.3	166.7	199.1	173.4	168	198.3
Reference price ²	7.550	9.500	9.250	9.450	8.500	8.950
Nbr of stocks (in thousands)	12,242	12,238	11,890	12,932	13,703	13,484
Announcement Date	30/10/20	29/10/21	02/11/22	01/11/23	29/10/24	27/10/25

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.($)
SCBSM	-	-	-	-	14Cr
REALTY INCOME CORPORATION	36.78x	14.7x	15.18x	5.88%	5.24TCr
SEGRO PLC	16.6x	23.3x	27.92x	3.47%	1.69TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.3x	11.89x	14.57x	6.01%	1.51TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.04x	16.06x	23.26x	5.36%	1.39TCr
KLÉPIERRE	9.53x	13.3x	15.85x	5.4%	1.19TCr
FEDERAL REALTY INVESTMENT TRUST	26.07x	10.55x	16.64x	4.13%	960.3Cr
CAPITALAND ASCENDAS REIT	14.21x	11.56x	18.16x	6.64%	891.37Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.28x	7.44x	11.95x	5.77%	870.02Cr
MERLIN PROPERTIES SOCIMI, S.A.	7.19x	19.35x	26.05x	3.45%	865.09Cr
Average	19.00x	14.24x	18.84x	5.12%	1.46TCr
Weighted average by Cap.	23.51x	14.80x	18.14x	5.31%