Valuation Immobel NV

Stocks

Market Closed - Euronext Bruxelles 19:55:00 12/11/2026 +03			5-day change	1st Jan Change
17.40 ^EUR	-0.57%		-1.42%	-25.96%

09-11	Immobel SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-26	Elia Transmission Belgium SA/NV acquired 12,000 m² office building Located between the Mont des Arts and the Grand Sablon, Brussels. from Immobel SA	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	726.8	448.7	297.2	191.2	240.3	178	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-25.95%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	854	720.3	435.8
Change	-	75.79%	-11.62%	-12.15%	-10.14%	-4.21%	-15.65%	-39.51%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	3.74x	2.57x	3.19x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.38x	0.34x	0.31x
PEG	-	-0.5x	0x	-0x	-0x	-11.61x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.37x	0.34x	0.44x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.79x	1.39x	1.09x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	12.6x	8.11x	6.14x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	12.6x	8.11x	6.14x
EV / FCF	-	-	-8.82x	18.3x	5.67x	25.6x	4.91x	2.04x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.91%	20.4%	48.9%
Dividend per Share ²	3.05	3.05	1.2	-	-	-	-	-
Rate of return	4.18%	6.78%	4.03%	-	-	-	-	-
EPS ²	9.247	1.075	-3.85	-9.14	4.67	4.655	6.779	5.46
Distribution rate	33%	284%	-31.2%	-	-	-	-	-
Net sales ¹	392.8	243.9	162.8	379.4	354.8	476.7	517.9	400.1
EBITDA ¹	127.9	68.6	35	34	62.19	68	88.83	71
EBIT ¹	99.06	17.48	26.63	-83.18	57.43	68	88.83	71
Net income ¹	92.15	10.72	-38.42	-93.7	48.45	47.54	69.26	55.8
Net Debt ¹	-	829	832	800.8	651.1	676	542.4	257.8
Reference price ²	72.90	45.00	29.80	18.70	23.50	17.40	17.40	17.40
Nbr of stocks (in thousands)	9,970	9,972	9,972	10,227	10,227	10,228	-	-
Announcement Date	3/10/22 A	3/9/23 A	3/11/24 A	3/1/25 A	3/4/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IMMOBEL NV	3.76x	1.79x	12.57x	-.--%	199M
VINGROUP	66.29x	-	-	-	71.68B
SUN HUNG KAI PROPERTIES LIMITED	13.19x	4.58x	11.75x	3.65%	41.78B
EMAAR PROPERTIES	5.97x	0.82x	1.62x	8.42%	31.14B
MITSUBISHI ESTATE CO., LTD.	19.63x	3.83x	15.3x	1.24%	30.07B
CHINA RESOURCES LAND LIMITED	8.56x	1.53x	8.51x	4.11%	28.52B
MITSUI FUDOSAN CO., LTD.	14.31x	3.12x	14.97x	2.44%	26.07B
CK ASSET HOLDINGS LIMITED	11.02x	2.18x	8.4x	3.81%	22.15B
DLF LIMITED	38.48x	18.97x	67.34x	1.16%	19.6B
VINHOMES	6.35x	2.37x	4.61x	-.--%	20.02B
Average	18.76x	4.35x	16.12x	2.76%	29B
Weighted average by Cap.	26.86x	4.21x	14.74x	3.37%