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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Diös

Diös

Diös is the largest private property company in northern Sweden in terms of property value, and defines its market as consisting of 10 growing cities from Borlänge in the south to Luleå in the north. The majority of Diös' properties are found in the respective cities' central business districts. Given the size of its portfolio, the company has a dominant market position in e.g. cities with underlying growth like Östersund, Umeå, Luleå and Sundsvall. The markets that Diös operates in are characterised by relatively low rental rates and high yields.

The main risk for a real estate company is the macro developments in the markets in which it operates. Diös has some exposure to riskier segments such as consumer discretionary, restaurants and hotels. Moreover, Diös has historically acquired property portfolios via rights issues, with dilution as a negative consequence for shareholders. It might become harder to find meaningful acquisitions since Diös dominates the property market in northern Sweden.

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

Equity research

Read earlier research

Media

Diös - Company presentation with CEO Knut Rost (in Swedish)
Diös - Company presentation with CEO Knut Rost

Main shareholders - Diös

Main shareholders Share capital % Voting shares % Verified
Bob Persson 15.5 % 15.5 %
Erik Paulsson 10.5 % 10.5 %
Bengtssons Tidnings AB 10.1 % 10.1 %
Pensionskassan SHB Försäkringsförening 6.0 % 6.0 %
Avanza Pension 3.9 % 3.9 %
Handelsbanken Fonder 3.5 % 3.5 %
SEB Fonder 3.4 % 3.4 %
Fjärde AP-fonden 1.7 % 1.7 %
Staffan Rasjö 1.6 % 1.6 %
Transamerica Asset Management, Inc 1.5 % 1.5 %