Valuation Retail Estates sa

Stocks

Market Closed - Euronext Bruxelles 11:55:00 2026-10-07 EDT			5-day change	1st Jan Change
61.90 ^EUR	-1.59%		-2.67%	-2.98%

05-22	Retail Estates FY net rental income of EUR 146 million	RE
05-21	Retail Estates N.V. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	977.4	917	934.4	886.9	991.7	930.1	-	-
Change	-	-6.18%	1.9%	-5.09%	11.83%	-6.21%	-	-
Enterprise Value (EV) ¹	977.4	917	934.4	886.9	991.7	1,870	1,941	1,939
Change	-	-6.18%	1.9%	-5.09%	11.83%	88.59%	3.77%	-0.07%
P/E	7.22x	5.01x	7.56x	8.27x	8.03x	9.7x	9.42x	8.2x
PBR	1.06x	0.84x	0.8x	0.73x	0.77x	0.71x	0.7x	0.68x
PEG	-	0.2x	-0.2x	-0.5x	0.6x	-0.4x	3.23x	0.6x
Capitalization / Revenue	8.44x	7.29x	6.7x	6.18x	6.79x	6.11x	5.88x	5.65x
EV / Revenue	8.44x	7.29x	6.7x	6.18x	6.79x	12.3x	12.3x	11.8x
EV / EBITDA	-	-	8.37x	-	8.4x	15.2x	15x	14.3x
EV / EBIT	10.1x	15.5x	8.37x	7.76x	8.4x	15.3x	15.2x	14.7x
EV / FCF	-	-	12.4x	-	13.6x	105x	56.7x	44.1x
FCF Yield	-	-	8.04%	-	7.33%	0.95%	1.76%	2.27%
Dividend per Share ²	4.6	4.9	5	5.1	5.2	5.25	5.292	5.325
Rate of return	6.22%	7.53%	7.69%	8.46%	7.88%	8.48%	8.55%	8.6%
EPS ²	10.23	12.99	8.6	7.29	8.22	6.383	6.57	7.545
Distribution rate	45%	37.7%	58.1%	70%	63.3%	82.2%	80.5%	70.6%
Net sales ¹	115.8	125.9	139.5	143.4	146.1	152.1	158.1	164.5
EBITDA ¹	-	-	111.6	-	118	123	129.4	136
EBIT ¹	96.93	59.28	111.6	114.3	118	122	128	132.3
Net income ¹	-	-	123	-	123	95.75	99.65	108
Net Debt ¹	-	-	-	-	-	940.2	1,011	1,009
Reference price ²	73.90	65.10	65.00	60.30	66.00	61.90	61.90	61.90
Nbr of stocks (in thousands)	13,226	14,086	14,376	14,707	15,026	15,026	-	-
Announcement Date	6/16/22	5/26/23	5/27/24	5/26/25	5/22/26	-	-	-

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.($)
RETAIL ESTATES SA	9.85x	12.43x	15.32x	8.33%	1.06B
PROLOGIS, INC.	38.33x	18.27x	23.19x	3.33%	122B
SIMON PROPERTY GROUP, INC.	30.72x	13.89x	17.67x	4.46%	65.27B
REALTY INCOME CORPORATION	35.88x	14.49x	14.96x	6.02%	51.17B
GOODMAN GROUP	17.9x	15.13x	17.23x	1.15%	37.3B
SEGRO PLC	16.16x	25.1x	27.49x	3.55%	16.54B
KIMCO REALTY CORPORATION	25.87x	10.45x	14.4x	4.85%	14.85B
UNIBAIL-RODAMCO-WESTFIELD SE	8.19x	11.87x	14.55x	6.1%	14.73B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.03x	16.09x	23.38x	5.35%	14.01B
REGENCY CENTERS CORPORATION	28.7x	11.04x	16.11x	4.25%	13.05B
Average	22.96x	14.88x	18.43x	4.74%	35.03B
Weighted average by Cap.	30.28x	15.91x	19.51x	4.02%