Valuation Ascencio SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-24 am EDT			5-day change	1st Jan Change
52.30 ^EUR	0.00%		+0.77%	-2.06%

Jul. 17	Ascencio Concludes EUR33 Million Dual-tranche Bond Offering	MT
Jul. 16	Ascencio Announces Successful Completion Of EUR 32.9 Million Bond Issue	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	323.9	334.4	272.4	320.9	338.4	361.2	-	-
Change	-	3.26%	-18.54%	17.8%	5.45%	6.76%	-	-
Enterprise Value (EV)	323.9	334.4	272.4	320.9	338.4	361.2	361.2	361.2
Change	-	3.26%	-18.54%	17.8%	5.45%	6.76%	0%	0%
P/E	-	-	8.05x	12.6x	9.5x	9.09x	8.84x	8.32x
PBR	-	-	-	-	0.75x	0.75x	0.73x	0.72x
PEG	-	-	-	-0.5x	0.2x	1.39x	3.13x	1.33x
Capitalization / Revenue	-	-	5.31x	6.02x	6.28x	6.44x	6.03x	5.92x
EV / Revenue	-	-	0x	0x	0x	6.44x	6.03x	5.92x
EV / EBITDA	-	-	-	0x	0x	7.87x	7.17x	7.07x
EV / EBIT	-	-	0x	0x	0x	7.87x	7.37x	7.26x
EV / FCF	-	-	-	0x	0x	4.19x	9.31x	9.29x
FCF Yield	-	-	-	13.5%	13.5%	23.9%	10.7%	10.8%
Dividend per Share ²	3.7	3.95	4.15	4.3	4.45	4.53	4.618	4.692
Rate of return	7.54%	7.79%	10%	8.84%	8.67%	8.66%	8.83%	8.97%
EPS ²	-	-	5.13	3.87	5.4	5.753	5.915	6.285
Distribution rate	-	-	80.9%	111%	82.4%	78.7%	78.1%	74.7%
Net sales ¹	-	-	51.3	53.34	53.87	56.14	59.89	61.03
EBITDA ¹	-	-	-	43.53	44.09	45.9	50.4	51.1
EBIT ¹	-	-	42.43	43.53	44.09	45.87	49.01	49.74
Net income ¹	-	-	33.81	25.52	35.64	38.75	41.35	41.55
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	49.10	50.70	41.30	48.65	51.30	52.30	52.30	52.30
Nbr of stocks (in thousands)	6,596	6,596	6,596	6,596	6,596	6,907	-	-
Announcement Date	11/25/21	11/24/22	11/23/23	11/29/24	11/26/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASCENCIO SA	9.09x	-	-	8.66%	411M
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	12.6B
FEDERAL REALTY INVESTMENT TRUST	32.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
Average	18.61x	15.36x	20.42x	5.03%	16.43B
Weighted average by Cap.	25.73x	16.00x	19.63x	4.71%