Valuation REED

Stocks

Market Closed - Euronext Paris 18:55:00 21/09/2026 +03			5-day change	1st Jan Change
0.3600 ^EUR	-10.00%		-28.00%	-20.00%

09-14	Réalités becomes Reed Immobilier
07-31	Réalités S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	75.99	114.5	112	83.73	8.802	2.136
Change	-	50.62%	-2.12%	-25.26%	-89.49%	-75.73%
Enterprise Value (EV) ¹	227.6	358.3	443	411.6	345.2	405.4
Change	-	57.43%	23.62%	-7.08%	-16.14%	17.45%
P/E	13.3x	14.2x	10.6x	29.5x	-0.04x	-0.01x
PBR	1.43x	1.83x	1.15x	0.84x	-0.06x	-0.01x
PEG	-	0.5x	0.5x	-0.4x	0x	-0.01x
Capitalization / Revenue	0.37x	0.4x	0.31x	0.21x	0.04x	0.02x
EV / Revenue	1.11x	1.25x	1.22x	1.02x	1.6x	3.77x
EV / EBITDA	14.1x	15.8x	13.8x	-35.6x	-2.19x	-3.33x
EV / EBIT	16.7x	17.6x	15.4x	-23.7x	-2.11x	-2.68x
EV / FCF	-5.93x	-15.5x	-8.67x	-4.47x	4.88x	9.83x
FCF Yield	-16.9%	-6.45%	-11.5%	-22.4%	20.5%	10.2%
Dividend per Share ²	0.6364	1.636	0.9	-	-	-
Rate of return	3.07%	5.63%	3.45%	-	-	-
EPS ²	1.563	2.043	2.463	0.5988	-45	-45.45
Distribution rate	40.7%	80.1%	36.5%	-	-	-
Net sales ¹	204.8	285.7	364.1	402	216	107.6
EBITDA ¹	16.09	22.67	32.19	-11.58	-157.5	-121.8
EBIT ¹	13.66	20.34	28.79	-17.35	-163.9	-151.2
Net income ¹	6.149	8.04	10.74	2.738	-205.8	-217.6
Net Debt ¹	151.6	243.9	331	327.9	336.4	403.3
Reference price ²	20.7273	29.0909	26.0909	17.6500	1.8550	0.4500
Nbr of stocks (in thousands)	3,666	3,934	4,294	4,744	4,745	4,747
Announcement Date	4/26/21 A	3/31/22 A	4/20/23 A	3/29/24 A	9/24/25 A	8/20/26 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.($)
REED	-	-	-	-	2.18M
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	14.30x	4.11x	12.86x	3.59%	22.56B
Weighted average by Cap.	13.70x	3.83x	12.19x	3.71%