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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Diös

Diös

SEKm 2023 2024e 2025e
Rental income 2480 2614 2708
Rental growth 12,28 5,41 3,56
NOI 1677 1773 1842
NOI margin (%) 67,6 67,8 68
CEPS 5,57 5,09 5,94
CEPS growth (%) -25,91 -8,73 16,74
DPS 2 2,1 2,2
EPRA NRV per share 96,2 99,69 106,79
EPS -1,88 4,57 7,54
EPS adj. 0 0 0
P/CEPS 13,8 15,1 13
P/E (x) -40,9 16,8 10,2
P/EPRA NRV 0,8 0,77 0,72
Implicit yield (%) 5,5 5,7 5,8
Dividend yield (%) 2,6 2,7 2,9
Net LTV (%) 54,87 54,74 53,51
LTV (%) 0 0 0
SEKm 2023 2024e 2025e
Rental income 2480 2614 2708
Other income 0 0 0
Operating costs -803 -841 -866
NOI 1677 1773 1842
NOI margin (%) 67,6 67,8 68
Adm. costs -90 -84 -85
All other income & costs 0 0 0
Recurring EBIT 1587 1689 1757
Net financial items -763 -932 -872
Income from property management 825 757 884
Value chg. realized 0 0 0
Value chg. unrealized -1170 56 459
Value chg. derivatives 24 0 0
Pretax profit -321 814 1343
Deferred tax 92 -130 -232
Current tax -36 -38 -44
Net profit -266 646 1066
Minority interest 0 0 0
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders -266 646 1066
Cash earnings 788 720 840
Other related information N/A N/A N/A
Tax Rate (%) 17,3 20,6 20,6
Investments in developments -1422 -1000 -880
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 178 0 0
EPS -1,88 4,57 7,54
CEPS 5,57 5,09 5,94
Dividend per share 2 2,1 2,2
Payout ratio of CEPS 35,88 41,28 37,04
Rental growth 12,28 5,41 3,56
NOI growth 14,17 5,73 3,86
CEPS growth -25,91 -8,73 16,74