Valuation FREY

Stocks

Market Closed - Euronext Paris 11:55:00 2026-11-02 am EST			5-day change	1st Jan Change
34.40 ^EUR	0.00%		0.00%	+17.81%

Jul. 28	Frey posts a sharp jump in group net profit in the first half
Jul. 27	Frey SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,085	-	-
Change	-	0.61%	16.5%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,568	2,619	2,591
Change	-	0.61%	175.74%	2.02%	-1.1%
P/E	23.4x	12x	12.7x	8.95x	10.8x
PBR	-	0.81x	1.03x	1.03x	1.04x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	3.94x	3.75x	3.47x
EV / Revenue	-	4.02x	9.32x	9.06x	8.28x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	19.8x	13.9x	17.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6.1%	6.4%	7.12%
EPS ²	1.24	2.43	2.718	3.844	3.187
Distribution rate	-	82.3%	77.3%	57.2%	76.9%
Net sales ¹	-	231.4	275.6	289.1	312.8
EBITDA	-	-	-	-	-
EBIT ¹	-	-	129.6	188.1	147.9
Net income	40	-	-	-	-
Net Debt ¹	-	-	1,483	1,535	1,506
Reference price ²	29.00	29.20	34.40	34.40	34.40
Nbr of stocks (in thousands)	31,914	31,888	31,533	-	-
Announcement Date	3/6/25	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.($)
FREY	12.66x	9.32x	-	6.1%	1.21B
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.51x	8.38x	4.24%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	16.95x	3.84x	10.51x	3.59%	28.24B
Weighted average by Cap.	24.94x	3.20x	10.57x	3.47%