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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Diös

Diös

Properties in northern Sweden

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 2022 2023e 2024e
Rental income 2209 2497 2651
Rental growth 12,3 13,02 6,16
NOI 1469 1670 1778
NOI margin (%) 66,5 66,9 67,1
CEPS 7,52 5,62 5,17
CEPS growth (%) 5,54 -25,31 -7,92
DPS 2 2 2,1
EPRA NRV per share 101,41 95,31 102,17
EPS 5,87 -2,69 7,26
EPS adj. 0 0 0
P/CEPS 9,4 12,6 13,7
P/E (x) 12,1 -26,3 9,8
P/EPRA NRV 0,7 0,74 0,69
Implicit yield (%) 5,1 5,6 5,8
Dividend yield (%) 2,8 2,8 3
LTV (%) 0 0 0
Net LTV (%) 51,69 54,36 53,38
SEKm 2022 2023e 2024e
Rental income 2209 2497 2651
Other income 0 0 0
Operating costs -740 -826 -872
NOI 1469 1670 1778
NOI margin (%) 66,5 66,9 67,1
Adm. costs -91 -85 -84
All other income & costs 0 0 0
Recurring EBIT 1378 1585 1694
Net financial items -298 -752 -924
Income from property management 1080 833 770
Value chg. realized 0 0 0
Value chg. unrealized -140 -1231 522
Value chg. derivatives 104 -73 0
Pretax profit 1044 -470 1292
Deferred tax -198 129 -228
Current tax -16 -39 -39
Net profit 830 -381 1026
Minority interest 0 0 0
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 830 -381 1026
Cash earnings 1064 795 732
Other related information N/A N/A N/A
Tax Rate (%) 20,5 19,1 20,6
Investments in developments -1307 -1423 -1000
Acquisitions -2004 0 0
Other investments N/A N/A N/A
Divestments 29 178 0
EPS 5,87 -2,69 7,26
CEPS 7,52 5,62 5,17
Dividend per share 2 2 2,1
Payout ratio of CEPS 26,58 35,59 40,58
Rental growth 12,3 13,02 6,16
NOI growth 13,96 13,69 6,48
CEPS growth 5,54 -25,31 -7,92

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
AB Persson Invest 15.6 % 15.6 % 29 Aug 2023
Backahill AB 10.5 % 10.5 % 29 Aug 2023
Länsförsäkringar Fonder 6.9 % 6.9 % 31 Aug 2023
Pensionskassan SHB Försäkringsförening 5.7 % 5.7 % 29 Aug 2023
Nordea Funds 4.5 % 4.5 % 29 Aug 2023
Karl Hedin 2.5 % 2.5 % 29 Aug 2023
Vanguard 2.5 % 2.5 % 31 Aug 2023
BlackRock 2.2 % 2.2 % 31 Aug 2023
Avanza Pension 2.2 % 2.2 % 29 Aug 2023
Tredje AP-fonden 1.6 % 1.6 % 29 Aug 2023
Source: Holdings by Modular Finance AB