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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Stendörren

Stendörren

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Rental income 910 973 1022
Rental growth 6,55 6,89 5,09
NOI 724 777 818
NOI margin (%) 79,5 79,8 80,1
CEPS 9,09 12,15 13,46
CEPS growth (%) 12,1 33,68 10,79
DPS 0 0 0
EPRA NRV per share 198,01 218,96 241,91
EPS 11 16,66 18,28
EPS adj. 0 0 0
P/CEPS 23,7 17,7 16
P/E (x) 19,5 12,9 11,8
P/EPRA NRV 1,09 0,98 0,89
Implicit yield (%) 4,7 5 5,1
Dividend yield (%) 0 0 0
Net LTV (%) 56,11 54,44 52,68
LTV (%) 0 0 N/A
SEKm 2024 2025e 2026e
Rental income 910 973 1022
Other income 0 0 0
Operating costs -186 -196 -204
NOI 724 777 818
NOI margin (%) 79,5 79,8 80,1
Adm. costs -84 -86 -88
All other income & costs 0 0 0
Recurring EBIT 640 691 731
Net financial items -313 -315 -318
Income from property management 326 376 413
Value chg. realized 0 0 0
Value chg. unrealized 194 250 270
Value chg. derivatives -129 0 0
Pretax profit 395 626 683
Deferred tax -15 -122 -133
Current tax -22 -7 -8
Net profit 359 497 542
Minority interest 0 0 0
Div. Pref/D-shares and hybrids -46 -24 -23
Net profit to shareholders 313 474 520
Cash earnings 258 345 383
Other related information N/A N/A N/A
Tax Rate (%) 9,1 20,6 20,6
Investments in developments -553 -570 -587
Acquisitions -740 0 0
Other investments N/A N/A N/A
Divestments 224 0 0
EPS 11 16,66 18,28
CEPS 9,09 12,15 13,46
Dividend per share 0 0 0
Payout ratio of CEPS 0 0 0
Rental growth 6,55 6,89 5,09
NOI growth 7,75 7,33 5,39
CEPS growth 12,1 33,68 10,79