Valuation Atenor

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-23 am EDT			5-day change	1st Jan Change
1.565 ^EUR	+0.32%		-5.15%	-35.33%

Mar. 05	Atenor SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-09-04	Atenor SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	382	325.5	52.91	147.6	146.9	95.02	-	-
Change	-	-14.79%	-83.75%	179.06%	-0.48%	-35.33%	-	-
Enterprise Value (EV) ¹	1,124	325.5	860	812.3	668.4	686.8	702	827.9
Change	-	-71.04%	164.19%	-5.54%	-17.72%	2.75%	2.23%	17.93%
P/E	10x	-372x	-0.7x	-3.78x	-1.01x	91.5x	1.63x	2.06x
PBR	1.28x	1.2x	0.94x	0.51x	0.67x	0.3x	0.29x	0.28x
PEG	-	4x	-0x	0x	-0x	-1x	0x	-0.1x
Capitalization / Revenue	2.19x	7.94x	0.59x	0.46x	1x	0.44x	0.39x	0.56x
EV / Revenue	6.46x	7.94x	9.61x	2.53x	4.55x	3.18x	2.86x	4.87x
EV / EBITDA	17.3x	-	-	24x	-11.2x	19.7x	9x	11.7x
EV / EBIT	17.5x	16.7x	-13.4x	-215x	-11x	18x	7.71x	6.61x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.54	2.67	-	-	-	-	-	-
Rate of return	4.47%	5.52%	-	-	-	-	-	-
EPS ²	5.66	-0.13	-10.6	-0.9	-2.4	0.0171	0.9584	0.7588
Distribution rate	44.9%	-2,054%	-	-	-	-	-	-
Net sales ¹	174.1	41.01	89.47	321.3	147	216	245.3	169.9
EBITDA ¹	64.95	-	-	33.91	-59.71	34.77	78.03	70.87
EBIT ¹	64.16	19.46	-64.13	-3.774	-61.02	38.15	91.05	125.3
Net income ¹	38.07	-0.843	-107.1	-39.4	-138.7	1.035	41.74	46.28
Net Debt ¹	742.1	-	807	664.6	521.4	591.7	607	732.9
Reference price ²	56.800	48.400	7.440	3.400	2.420	1.565	1.565	1.565
Nbr of stocks (in thousands)	6,725	6,725	7,112	43,426	60,716	60,716	-	-
Announcement Date	3/10/22	3/10/23	3/2/24	2/28/25	3/5/26	-	-	-

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.($)
ATENOR	91.23x	3.18x	19.74x	-.--%	108M
SUN HUNG KAI PROPERTIES LIMITED	15.91x	5x	13.46x	3.19%	45.28B
MITSUBISHI ESTATE CO., LTD.	21.05x	4.29x	17.61x	1.19%	31.01B
CHINA RESOURCES LAND LIMITED	8.63x	1.5x	7.64x	4.09%	30.36B
EMAAR PROPERTIES	5.65x	0.62x	1.28x	8.91%	27B
MITSUI FUDOSAN CO., LTD.	14.4x	3.12x	14.94x	2.44%	25.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.25x	6.85x	18.39x	1.4%	21.48B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.36B
Average	22.65x	3.36x	12.53x	3.13%	25.29B
Weighted average by Cap.	13.29x	3.46x	11.65x	3.56%