Valuation CPI Property Group

Stocks

Delayed Xetra Other stock markets 18:35:30 25/06/2026 +03			5-day change	1st Jan Change
0.7400 ^EUR	0.00%		0.00%	-5.13%

06-16	CPI Property Group Announces Invitation To Tender EUR 525,000,000 4.875% Fixed Rate Resettable Undated Subordinated Notes And Intends To Issue New Euro-Denominated Undated Type A Subordinated Notes	CI
06-12	CPI Property Group Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,083	6,362	7,997	8,033	6,756	6,528
Change	-	4.59%	25.69%	0.46%	-15.89%	-3.38%
Enterprise Value (EV) ¹	10,277	10,993	18,576	18,232	15,804	15,352
Change	-	6.97%	68.98%	-1.85%	-13.32%	-2.86%
P/E	36.5x	4.87x	18.1x	-8.92x	-25.4x	78x
PBR	1.41x	1.06x	1.19x	1.43x	1.34x	1.3x
PEG	-	0x	-0.3x	0x	0.4x	-1x
Capitalization / Revenue	9.77x	9.58x	6.24x	4.74x	4.15x	4.58x
EV / Revenue	16.5x	16.6x	14.5x	10.8x	9.72x	10.8x
EV / EBITDA	34.9x	33.9x	36.9x	26.3x	23.7x	24.4x
EV / EBIT	39.7x	37.8x	40.4x	28.1x	24.7x	25.1x
EV / FCF	94x	-39.7x	55.2x	624x	26.8x	-78.6x
FCF Yield	1.06%	-2.52%	1.81%	0.16%	3.73%	-1.27%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.02	0.1478	0.05	-0.1043	-0.0311	0.009999
Distribution rate	-	-	-	-	-	-
Net sales ¹	622.6	663.8	1,282	1,694	1,626	1,426
EBITDA ¹	294.3	324.6	503.6	693.7	666.7	629.9
EBIT ¹	259	290.7	460.3	647.9	639.3	610.8
Net income ¹	240.9	1,278	533.6	-823.9	-192.5	185.6
Net Debt ¹	4,194	4,631	10,579	10,199	9,047	8,823
Reference price ²	0.7300	0.7200	0.9050	0.9300	0.7900	0.7800
Nbr of stocks (in thousands)	8,332,414	8,835,915	8,835,915	8,637,850	8,552,523	8,369,604
Announcement Date	3/31/21 A	3/31/22 A	3/31/23 A	3/29/24 A	4/1/25 A	3/31/26 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.($)
CPI PROPERTY GROUP	-	-	-	-	6.89B
SUN HUNG KAI PROPERTIES LIMITED	15.09x	4.7x	12.78x	3.34%	43.21B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
MITSUBISHI ESTATE CO., LTD.	21.86x	4.32x	18.12x	1.16%	29.74B
CHINA RESOURCES LAND LIMITED	7.64x	1.38x	6.93x	4.67%	27.5B
MITSUI FUDOSAN CO., LTD.	14.88x	3.12x	15.4x	2.35%	24.8B
ALPHA DHABI HOLDING	15.8x	1.01x	6.66x	2.36%	21.94B
CK ASSET HOLDINGS LIMITED	9.12x	2.2x	7.55x	4.07%	19.92B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.15x	6.64x	18.83x	1.25%	19.96B
Average	13.21x	3.02x	10.98x	3.43%	24.81B
Weighted average by Cap.	13.36x	3.09x	11.00x	3.53%