Valuation Atenor

Stocks

Market Closed - Euronext Bruxelles Other stock markets 18:55:00 12/06/2026 +03			5-day change	1st Jan Change
1.700 ^EUR	+0.29%		-1.16%	-29.75%

03-05	Atenor SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
04/09/25	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	103.2	-	-
Change	-	-14.79%	-83.75%	179.06%	-0.48%	-29.75%	-	-
Enterprise Value (EV) ¹	1,124	325.5	860	812.3	668.4	695	710.2	836.1
Change	-	-71.04%	164.19%	-5.54%	-17.72%	3.98%	2.2%	17.72%
P/E Ratio	10x	-372x	-0.7x	-3.78x	-1.01x	99.4x	1.77x	2.24x
PBR	1.28x	1.2x	0.94x	0.51x	0.67x	0.33x	0.31x	0.3x
PEG	-	4x	-0x	0x	-0x	-1x	0x	-0.1x
Capitalization / Revenue	2.19x	7.94x	0.59x	0.46x	1x	0.48x	0.42x	0.61x
EV / Revenue	6.46x	7.94x	9.61x	2.53x	4.55x	3.22x	2.9x	4.92x
EV / EBITDA	17.3x	-	-	24x	-11.2x	12.6x	11.5x	-
EV / EBIT	17.5x	16.7x	-13.4x	-215x	-11x	18.2x	7.8x	6.67x
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	55	61.7	-
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	1.700	1.700	1.700
Nbr of stocks (in thousands)	6,725	6,725	7,112	43,426	60,716	60,716	-	-
Announcement Date	3/10/22 A	3/10/23 A	3/2/24 A	2/28/25 A	3/5/26 A	-	-	-

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	99.12x	3.22x	12.63x	-.--%	119M
SUN HUNG KAI PROPERTIES LIMITED	14.77x	4.62x	12.67x	3.39%	42.6B
CHINA RESOURCES LAND LIMITED	9.32x	1.55x	7.76x	3.83%	33.56B
MITSUBISHI ESTATE CO., LTD.	22.67x	4.41x	18.52x	1.12%	31.05B
MITSUI FUDOSAN CO., LTD.	15.51x	3.18x	15.71x	2.26%	26.04B
EMAAR PROPERTIES	5.48x	0.52x	1.05x	9.26%	25.99B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.8x	1.78x	15.12x	3.2%	21.81B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.04x	6.62x	18.77x	1.26%	19.96B
ALPHA DHABI HOLDING	14.22x	0.91x	6x	2.62%	19.74B
Average	21.72x	2.90x	11.59x	3.09%	24.12B
Weighted average by Cap.	13.40x	2.97x	11.58x	3.46%