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 2022 2023e 2024e
Rental income 2209 2522 2679
Rental growth 12,3 14,15 6,23
NOI 1469 1682 1792
NOI margin (%) 66,5 66,7 66,9
CEPS 7,52 6,53 6,84
CEPS growth (%) 5,54 -13,14 4,66
DPS 2 2 2,1
EPRA NRV per share 101,41 96,9 105,4
EPS 5,87 -1,42 8,62
EPS adj. 0 0 0
P/CEPS 10,6 12,2 11,7
P/E (x) 13,6 -56,4 9,3
P/EPRA NRV 0,79 0,82 0,76
Implicit yield (%) 4,8 5,4 5,6
Dividend yield (%) 2,5 2,5 2,6
LTV (%) 0 0 0
SEKm 2022 2023e 2024e
Rental income 2209 2522 2679
Other income 0 0 0
Operating costs -740 -839 -887
NOI 1469 1682 1792
NOI margin (%) 66,5 66,7 66,9
Adm. costs -91 -81 -82
All other income & costs 0 0 0
Recurring EBIT 1378 1601 1710
Net financial items -298 -628 -692
Income from property management 1080 973 1018
Value chg. realized 0 0 0
Value chg. unrealized -140 -1225 518
Value chg. derivatives 104 0 0
Pretax profit 1044 -252 1536
Deferred tax -198 101 -265
Current tax -16 -49 -51
Net profit 830 -200 1219
Minority interest 0 0 0
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 830 -200 1219
Cash earnings 1064 924 967
Other related information N/A N/A N/A
Tax Rate (%) 20,5 20,6 20,6
Investments in developments -1307 -1462 -1100
Acquisitions -2004 0 0
Other investments N/A N/A N/A
Divestments 29 0 0
EPS 5,87 -1,42 8,62
CEPS 7,52 6,53 6,84
Dividend per share 2 2 2,1
Payout ratio of CEPS 26,58 30,61 30,7
Rental growth 12,3 14,15 6,23
NOI growth 13,96 14,51 6,53
CEPS growth 5,54 -13,14 4,66