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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Fastpartner

Fastpartner

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Rental income 2270 2250 2315
Rental growth -1 -0,9 2,9
NOI 1587 1570 1620
NOI margin (%) 69,9 69,8 70
CEPS 3,63 3,78 3,98
CEPS growth (%) 30,4 4,1 5,3
DPS 1,1 1,1 1,1
EPRA NRV per share 92,45 97,34 104,16
EPS 2,27 5,79 6,77
EPS adj. 0 0 N/A
P/CEPS 14,4 13,8 13,1
P/E (x) 23 9 7,7
P/EPRA NRV 0,56 0,54 0,5
Implicit yield (%) 5,3 5,2 5,3
Dividend yield (%) 2,1 2,1 2,1
Net LTV (%) 47,61 46,26 44,6
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income 2270 2250 2315
Other income 0 0 0
Operating costs -684 -680 -695
NOI 1587 1570 1620
NOI margin (%) 69,9 69,8 70
Adm. costs -56 -57 -59
All other income & costs 0 0 0
Recurring EBIT 1531 1512 1561
Net financial items -699 -651 -658
Income from property management 832 862 903
Value chg. realized 0 0 0
Value chg. unrealized -148 553 736
Value chg. derivatives -31 0 0
Pretax profit 653 1415 1639
Deferred tax -69 -188 -229
Current tax -99 -103 -108
Net profit 486 1124 1301
Minority interest 0 0 0
Div. Pref/D-shares and hybrids -73 -73 -73
Net profit to shareholders 412 1050 1228
Cash earnings 660 685 721
Other related information N/A N/A N/A
Tax Rate (%) 25,6 20,6 20,6
Investments in developments -510 -510 -500
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 0 0 0
EPS 2,27 5,79 6,77
CEPS 3,63 3,78 3,98
Dividend per share 1,1 1,1 1,1
Payout ratio of CEPS 30,3 29,11 27,65
Rental growth -1 -0,92 2,92
NOI growth -1,5 -1,1 3,2
CEPS growth 30,44 4,06 5,3