Valuation SCBSM

Stocks

Market Closed - Euronext Paris 18:55:00 10/09/2026 +03			5-day change	1st Jan Change
9.550 ^EUR	0.00%		0.00%	+1.60%

04-20	Invest Securities reiterates rating on SCBSM following "Saint Frères" building acquisition
04-20	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 A	10/29/21 A	11/2/22 A	11/1/23 A	10/29/24 A	10/27/25 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.($)
SCBSM	-	-	-	-	150M
REALTY INCOME CORPORATION	39.45x	15.32x	15.79x	5.48%	56.19B
SEGRO PLC	16.45x	23.15x	27.74x	3.5%	17.07B
UNIBAIL-RODAMCO-WESTFIELD SE	8.08x	11.94x	14.63x	5.93%	15.63B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.33x	23.47x	5.27%	14.32B
KLÉPIERRE	9.31x	13.34x	15.9x	5.37%	12.25B
FEDERAL REALTY INVESTMENT TRUST	27.09x	10.82x	17.02x	3.98%	9.98B
MERLIN PROPERTIES SOCIMI, S.A.	7.53x	19.9x	26.93x	3.3%	9.24B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.23B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	33.91x	7.41x	11.92x	5.81%	8.64B
Average	19.37x	14.45x	19.10x	5.01%	15.27B
Weighted average by Cap.	24.66x	15.11x	18.44x	5.12%