|
Market Closed -
Börse Stuttgart
12:34:47 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 65.85 EUR | +0.23% |
|
-3.23% | -17.79% |
Company Valuation: Gecina
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 | 4,884 | - | - |
| Change | - | -22.49% | 15.83% | -17.78% | -10.41% | -18.48% | - | - |
| Enterprise Value (EV) 1 | 15,957 | 14,199 | 14,334 | 13,188 | 12,746 | 11,676 | 11,890 | 11,905 |
| Change | - | -11.02% | 0.95% | -7.99% | -3.36% | -8.39% | 1.84% | 0.12% |
| P/E | 10.7x | 41.4x | -4.56x | 21.7x | 13.4x | 9.44x | 8.71x | 7.94x |
| PBR | 0.7x | 0.55x | 0.77x | 0.64x | 0.57x | 0.46x | 0.45x | 0.45x |
| PEG | - | -0.5x | 0x | -0x | 0.3x | 0.6x | 1.03x | 0.82x |
| Capitalization / Revenue | 14.8x | 11.2x | 12.2x | 9.63x | 8.41x | 6.84x | 6.72x | 6.39x |
| EV / Revenue | 26x | 22.7x | 21.5x | 19x | 17.9x | 16.3x | 16.4x | 15.6x |
| EV / EBITDA | 33.5x | 28.6x | 26.8x | 23.3x | 21.6x | 19.7x | 19.7x | 18.8x |
| EV / EBIT | 34.3x | 28.9x | 28.4x | 23.8x | 21.9x | 19.8x | 19.6x | 18.7x |
| EV / FCF | 23.6x | 64.9x | 99.2x | 90.8x | 47.4x | 24x | 31.4x | 17.6x |
| FCF Yield | 4.23% | 1.54% | 1.01% | 1.1% | 2.11% | 4.17% | 3.19% | 5.7% |
| Dividend per Share 2 | 5.3 | 5.3 | 5.3 | 5.45 | 5.5 | 5.603 | 5.674 | 5.847 |
| Rate of return | 4.31% | 5.57% | 4.81% | 6.03% | 6.8% | 8.5% | 8.6% | 8.87% |
| EPS 2 | 11.53 | 2.299 | -24.15 | 4.175 | 6.028 | 6.983 | 7.574 | 8.309 |
| Distribution rate | 46% | 231% | -21.9% | 131% | 91.2% | 80.2% | 74.9% | 70.4% |
| Net sales 1 | 613.3 | 625.9 | 666.8 | 694.5 | 712.6 | 714.3 | 727.2 | 764.4 |
| EBITDA 1 | 476.4 | 496.5 | 535 | 565.7 | 589.7 | 592.6 | 604 | 634.9 |
| 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 | 375.6 | 668.9 | 768.9 |
| Net Debt 1 | 6,898 | 7,177 | 6,200 | 6,500 | 6,754 | 6,791 | 7,006 | 7,021 |
| Reference price 2 | 122.90 | 95.15 | 110.10 | 90.45 | 80.90 | 65.95 | 65.95 | 65.95 |
| Nbr of stocks (in thousands) | 73,714 | 73,802 | 73,881 | 73,945 | 74,065 | 74,060 | - | - |
| Announcement Date | 2/17/22 | 2/15/23 | 2/14/24 | 2/13/25 | 2/10/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.95x | 13.28x | 15.56x | 5.42% | 15.75B | |
| 7.88x | 13.4x | 17.3x | 6.67% | 6.32B | |
| 21.87x | 13.88x | 15.57x | 4.41% | 6.23B | |
| 11.47x | 14.06x | 14.99x | 5.57% | 6.03B | |
| 9.44x | 16.35x | 19.7x | 8.5% | 5.67B | |
| 9.54x | 14.33x | 15.31x | 7.24% | 5.64B | |
| 8.08x | 13.51x | 17.34x | 6.16% | 5.53B | |
| 12.04x | 11x | 12.61x | 5.75% | 4.97B | |
| Average | 12.91x | 13.73x | 16.05x | 6.21% | 7.02B | |
| Weighted average by Cap. | 14.76x | 13.68x | 16.00x | 6.06% |
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
- GFC Stock
- GI6A Stock
- Valuation Gecina
Select your edition
All financial news and data tailored to specific country editions
