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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Fastpartner

Fastpartner

SEKm 2023 2024e 2025e
Rental income 2209 2338 2443
Rental growth 10,57 5,86 4,49
NOI 1555 1633 1711
NOI margin (%) 70,4 69,9 70
CEPS 2,71 2,87 3,9
CEPS growth (%) -40,27 5,91 36,21
DPS 1 1 1
EPRA NRV per share 88,63 92,46 99,33
EPS -8,75 4,77 6,72
EPS adj. 0 0 0
P/CEPS 25,9 24,5 18
P/E (x) -8 14,7 10,4
P/EPRA NRV 0,79 0,76 0,71
Implicit yield (%) 4,7 4,9 5,1
Dividend yield (%) 1,4 1,4 1,4
Net LTV (%) 48,54 46,86 45,14
LTV (%) 0 0 0
SEKm 2023 2024e 2025e
Rental income 2209 2338 2443
Other income 0 0 0
Operating costs -654 -705 -732
NOI 1555 1633 1711
NOI margin (%) 70,4 69,9 70
Adm. costs -46 -49 -50
All other income & costs 32 0 0
Recurring EBIT 1508 1585 1661
Net financial items -846 -894 -745
Income from property management 663 691 916
Value chg. realized 0 3 0
Value chg. unrealized -2474 476 725
Value chg. derivatives -32 8 0
Pretax profit -1812 1178 1641
Deferred tax 378 -139 -210
Current tax -94 -93 -128
Net profit -1528 945 1303
Minority interest 0 0 0
Div. Pref/D-shares and hybrids -73 -73 -73
Net profit to shareholders -1601 872 1230
Cash earnings 495 524 714
Other related information N/A N/A N/A
Tax Rate (%) 15,7 19,7 20,6
Investments in developments -500 -390 -510
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 0 240 0
EPS -8,75 4,77 6,72
CEPS 2,71 2,87 3,9
Dividend per share 1 1 1
Payout ratio of CEPS 36,95 34,89 25,61
Rental growth 10,57 5,86 4,49
NOI growth 11,17 5,08 4,76
CEPS growth -40,27 5,91 36,21