Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Diös

Diös

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Rental income 2614 2708 N/A
Rental growth 5,41 3,56 -100
NOI 1773 1842 N/A
NOI margin (%) 67,8 68 N/A
CEPS 5,09 5,94 N/A
CEPS growth (%) -8,73 16,74 N/A
DPS 2,1 2,2 N/A
EPRA NRV per share 99,69 106,79 N/A
EPS 4,57 7,54 N/A
EPS adj. 0 0 N/A
P/CEPS 15,1 13 77
P/E (x) 16,8 10,2 N/A
P/EPRA NRV 0,77 0,72 76,95
Implicit yield (%) 5,7 5,8 N/A
Dividend yield (%) 2,7 2,9 0
Net LTV (%) 54,74 53,51 N/A
LTV (%) 0 0 N/A
SEKm 2024 2025e 2026e
Rental income 2614 2708 N/A
Other income 0 0 N/A
Operating costs -841 -866 0
NOI 1773 1842 N/A
NOI margin (%) 67,8 68 N/A
Adm. costs -84 -85 N/A
All other income & costs 0 0 0
Recurring EBIT 1689 1757 N/A
Net financial items -932 -872 0
Income from property management 757 884 0
Value chg. realized 0 0 N/A
Value chg. unrealized 56 459 N/A
Value chg. derivatives 0 0 N/A
Pretax profit 814 1343 0
Deferred tax -130 -232 N/A
Current tax -38 -44 N/A
Net profit 646 1066 0
Minority interest 0 0 N/A
Div. Pref/D-shares and hybrids 0 0 N/A
Net profit to shareholders 646 1066 0
Cash earnings 720 840 N/A
Other related information N/A N/A N/A
Tax Rate (%) 20,6 20,6 N/A
Investments in developments -1000 -880 N/A
Acquisitions 0 0 N/A
Other investments N/A N/A N/A
Divestments 0 0 N/A
EPS 4,57 7,54 N/A
CEPS 5,09 5,94 N/A
Dividend per share 2,1 2,2 N/A
Payout ratio of CEPS 41,28 37,04 N/A
Rental growth 5,41 3,56 -100
NOI growth 5,73 3,86 -100
CEPS growth -8,73 16,74 N/A