Valuation SCBSM

Stocks

Real-time Euronext Paris 11:55:00 2026-09-16 am EDT			5-day change	1st Jan Change
9.550 ^EUR	0.00%		0.00%	+1.60%

Apr. 20	Invest Securities reiterates rating on SCBSM following "Saint Frères" building acquisition
Apr. 20	SCBSM acquires the "Saint Frères" building in Paris

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	92.43	116.3	110	122.2	116.5	120.7
Change	-	25.78%	-5.4%	11.11%	-4.69%	3.62%
Enterprise Value (EV) ¹	267.7	283	309.1	295.6	284.5	319
Change	-	5.71%	9.22%	-4.37%	-3.76%	12.14%
P/E	4.56x	7.82x	3.63x	13.2x	425x	9.54x
PBR	0.5x	0.58x	0.49x	0.51x	0.46x	0.46x
PEG	-	-0.3x	0x	-0.2x	-4.4x	0x
Capitalization / Revenue	5.89x	6.77x	5.86x	6.11x	5.39x	5.35x
EV / Revenue	17x	16.5x	16.5x	14.8x	13.2x	14.1x
EV / EBITDA	26x	22.9x	21.9x	19.7x	17.1x	17.3x
EV / EBIT	26x	22.9x	21.9x	19.7x	17.1x	17.3x
EV / FCF	-49.3x	53x	53.6x	-224x	35.6x	30.1x
FCF Yield	-2.03%	1.89%	1.87%	-0.45%	2.81%	3.32%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.655	1.215	2.549	0.7178	0.02	0.938
Distribution rate	-	-	-	-	-	-
Net sales ¹	15.7	17.18	18.76	19.99	21.62	22.55
EBITDA ¹	10.28	12.36	14.13	14.99	16.61	18.44
EBIT ¹	10.28	12.36	14.12	14.98	16.6	18.43
Net income ¹	23.14	15.99	33.82	9.357	0.328	12.83
Net Debt ¹	175.3	166.7	199.1	173.4	168	198.3
Reference price ²	7.550	9.500	9.250	9.450	8.500	8.950
Nbr of stocks (in thousands)	12,242	12,238	11,890	12,932	13,703	13,484
Announcement Date	10/30/20	10/29/21	11/2/22	11/1/23	10/29/24	10/27/25

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.($)
SCBSM	-	-	-	-	148M
REALTY INCOME CORPORATION	37.85x	14.93x	15.42x	5.71%	53.9B
SEGRO PLC	16.61x	23.32x	27.94x	3.47%	17.14B
UNIBAIL-RODAMCO-WESTFIELD SE	8.18x	12x	14.71x	5.86%	15.7B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.75x	16.13x	23.44x	5.32%	14.12B
KLÉPIERRE	9.38x	13.4x	15.96x	5.33%	12.24B
FEDERAL REALTY INVESTMENT TRUST	26.52x	10.67x	16.78x	4.06%	9.77B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.61x	7.67x	12.34x	5.38%	9.33B
CAPITALAND ASCENDAS REIT	14.52x	11.74x	18.45x	6.49%	9.14B
MERLIN PROPERTIES SOCIMI, S.A.	7.36x	19.61x	26.53x	3.37%	8.97B
Average	19.42x	14.39x	19.06x	5%	15.05B
Weighted average by Cap.	24.07x	14.93x	18.31x	5.18%