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 2025 2026e 2027e
Rental income 973 1022 N/A
Rental growth 6,89 5,09 -100
NOI 777 818 N/A
NOI margin (%) 79,8 80,1 N/A
CEPS 12,15 13,46 N/A
CEPS growth (%) 33,68 10,79 N/A
DPS 0 0 N/A
EPRA NRV per share 218,96 241,91 N/A
EPS 16,66 18,28 N/A
EPS adj. 0 0 N/A
P/CEPS 17,7 16 215
P/E (x) 12,9 11,8 N/A
P/EPRA NRV 0,98 0,89 215
Implicit yield (%) 5 5,1 N/A
Dividend yield (%) 0 0 0
Net LTV (%) 54,44 52,68 N/A
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income 973 1022 N/A
Other income 0 0 N/A
Operating costs -196 -204 0
NOI 777 818 N/A
NOI margin (%) 79,8 80,1 N/A
Adm. costs -86 -88 N/A
All other income & costs 0 0 0
Recurring EBIT 691 731 N/A
Net financial items -315 -318 0
Income from property management 376 413 0
Value chg. realized 0 0 N/A
Value chg. unrealized 250 270 N/A
Value chg. derivatives 0 0 N/A
Pretax profit 626 683 0
Deferred tax -122 -133 N/A
Current tax -7 -8 N/A
Net profit 497 542 0
Minority interest 0 0 N/A
Div. Pref/D-shares and hybrids -24 -23 N/A
Net profit to shareholders 474 520 0
Cash earnings 345 383 N/A
Other related information N/A N/A N/A
Tax Rate (%) 20,6 20,6 N/A
Investments in developments -570 -587 N/A
Acquisitions 0 0 N/A
Other investments N/A N/A N/A
Divestments 0 0 N/A
EPS 16,66 18,28 N/A
CEPS 12,15 13,46 N/A
Dividend per share 0 0 N/A
Payout ratio of CEPS 0 0 N/A
Rental growth 6,89 5,09 -100
NOI growth 7,33 5,39 -100
CEPS growth 33,68 10,79 N/A