Valuation Crosswood

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-30 pm EDT			5-day change	1st Jan Change
8.850 ^EUR	0.00%		-8.76%	-18.81%

Sep. 29	Crosswood SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Apr. 27	Crosswood SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	48.91	69.65	77.62	89.32	106.3	115.9
Change	-	42.39%	11.45%	15.07%	19.05%	9%
Enterprise Value (EV) ¹	60.43	73.76	81.33	93.61	101	111.6
Change	-	22.05%	10.27%	15.1%	7.88%	10.51%
P/E	5.82x	8.9x	12.9x	-49.4x	19.6x	27.3x
PBR	0.67x	0.9x	0.94x	1.13x	1.27x	1.32x
PEG	-	-1.31x	-0.6x	0x	-0x	-1.3x
Capitalization / Revenue	28.2x	53.5x	69.7x	89x	120x	1,588x
EV / Revenue	34.9x	56.7x	73x	93.2x	114x	1,529x
EV / EBITDA	56.8x	113x	131x	137x	-	-183x
EV / EBIT	57.2x	115x	132x	138x	383x	-183x
EV / FCF	121x	56.2x	-117x	-72x	45.1x	-60.7x
FCF Yield	0.83%	1.78%	-0.85%	-1.39%	2.22%	-1.65%
Dividend per Share ²	-	0.48	0.11	0.1	-	-
Rate of return	-	7.33%	1.51%	1.19%	-	-
EPS ²	0.79	0.7362	0.5675	-0.17	0.51	0.4
Distribution rate	-	65.2%	19.4%	-58.8%	-	-
Net sales ¹	1.734	1.301	1.114	1.004	0.888	0.073
EBITDA ¹	1.064	0.654	0.623	0.684	-	-0.61
EBIT ¹	1.057	0.643	0.616	0.677	0.264	-0.61
Net income ¹	8.438	7.828	6.034	-1.791	5.463	4.297
Net Debt ¹	11.52	4.112	3.713	4.295	-5.339	-4.296
Reference price ²	4.600	6.550	7.300	8.400	10.000	10.900
Nbr of stocks (in thousands)	10,633	10,633	10,633	10,633	10,633	10,633
Announcement Date	4/30/21	5/2/22	4/28/23	5/2/24	4/25/25	4/27/26

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.($)
CROSSWOOD	-	-	-	-	105M
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	16.69x	2.44x	8.73x	3.48%	27.85B
Weighted average by Cap.	24.63x	2.62x	9.23x	3.62%