investorscraft@gmail.com

Intrinsic ValueAscencio S.A. (0P2J.L)

Previous Close£55.30
Intrinsic Value
Upside potential
Previous Close
£55.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ascencio SA is a Belgium-based real estate investment company specializing in commercial properties, primarily retail assets across Europe. The firm operates as a REIT (Real Estate Investment Trust), generating revenue through long-term leases with tenants, ensuring stable cash flows. Its portfolio focuses on high-quality retail properties in strategic locations, benefiting from strong tenant covenants and diversified sector exposure. Ascencio maintains a disciplined acquisition strategy, targeting properties with sustainable rental income and growth potential. The company’s market position is reinforced by its focus on prime retail assets in Belgium, France, and Spain, where it leverages local market expertise to optimize occupancy rates and rental yields. By prioritizing tenant diversification and property quality, Ascencio mitigates sector-specific risks while capitalizing on long-term demand for well-located retail spaces. Its REIT structure enhances transparency and tax efficiency, appealing to income-focused investors.

Revenue Profitability And Efficiency

Ascencio reported revenue of €54.1 million for the period, with net income reaching €25.5 million, reflecting a robust profit margin. The company’s operating cash flow stood at €43.5 million, indicating strong operational efficiency. Capital expenditures were minimal at €231,000, suggesting a focus on maintaining existing assets rather than aggressive expansion. These metrics highlight Ascencio’s ability to convert rental income into sustainable profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.87 underscores its earnings power, supported by stable rental income and efficient cost management. With an operating cash flow significantly exceeding capital expenditures, Ascencio demonstrates effective capital allocation. The REIT model ensures high payout ratios, aligning with investor expectations for consistent returns. This structure enhances capital efficiency by recycling proceeds from asset sales into higher-yielding investments.

Balance Sheet And Financial Health

Ascencio’s balance sheet shows €3.1 million in cash and equivalents against total debt of €311.7 million, indicating a leveraged but manageable position. The debt level is typical for a REIT, supported by long-term rental income streams. The company’s ability to generate steady cash flow provides a cushion for debt servicing, though investors should monitor leverage ratios in rising interest rate environments.

Growth Trends And Dividend Policy

Ascencio’s growth is driven by strategic acquisitions and organic rental increases, with a dividend payout of €3.01 per share, reflecting a commitment to shareholder returns. The company’s focus on prime retail assets ensures resilient occupancy rates, supporting dividend stability. Future growth may hinge on selective property investments and market conditions in its core geographies.

Valuation And Market Expectations

With a market cap of €309 million and a beta of 0.74, Ascencio is perceived as a lower-risk real estate investment. The stock’s valuation reflects its stable income profile and moderate growth prospects. Investors likely price in steady rental income and dividend sustainability, though sector-wide retail challenges could weigh on long-term expectations.

Strategic Advantages And Outlook

Ascencio’s strategic advantages include a high-quality retail portfolio, geographic diversification, and a REIT-driven tax-efficient structure. The outlook remains stable, supported by long-term leases and disciplined capital management. However, evolving retail trends and economic conditions in Europe could influence future performance. The company’s focus on prime assets positions it well to navigate sector headwinds.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount