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 N/A N/A N/A
Sales 2271,3 2197,89 2272,05
Rental growth -0,96 -3,23 3,37
NOI 1595,7 1536,39 1590,93
NOI margin (%) 70,3 69,9 70
CEPS 3,58 3,42 3,61
CEPS growth (%) N/A N/A N/A
CEPS growth 28,63 -4,61 5,73
DPS N/A N/A N/A
Dividend per share 1,15 1,15 1,15
EPRA NRV per share 92,14 95,12 101,96
EPS 1,35 3,51 6,5
EPS adj. 0 0 N/A
P/CEPS 11,2 11,8 11,1
P/E (x) 29,82 11,45 6,19
P/EPRA NRV 0,44 0,42 0,39
Implicit yield (%) 5,8 5,5 5,6
Dividend yield (%) 2,9 2,9 2,9
Net loan to value 47,71 48,08 46,57
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Sales 2271,3 2197,89 2272,05
Rental income N/A N/A N/A
Other income N/A N/A N/A
Other income RE 0 0 0
Operating costs -676 -662 -681
NOI 1595,7 1536,39 1590,93
NOI margin (%) 70,3 69,9 70
Adm. costs -58 -61 -63
All other income & costs 0 0 0
Recurring EBIT 1538 1476 1528
Net financial items N/A N/A N/A
Net financial items RE -703 -712 -735
Income from property management 834 763 793
Value chg. realized 0 0 0
Value chg. unrealized -351 141 733
Value chg. derivatives -2 3 0
Pretax profit N/A N/A N/A
Pretax profit RE 481 908 1526
Deferred tax N/A N/A N/A
Deferred profit tax -52 -127 -227
Current tax -110 -85 -87
Net profit N/A N/A N/A
Net profit RE 319 696 1212
Minority interest 0 0 0
Div. Pref/D-shares and hybrids N/A N/A N/A
Dividend to preferred shareholders -73 -73 -73
Net profit to shareholders N/A N/A N/A
Net profit to shareholders RE 245 623 1138
Cash earnings 651 605 632
Other related information N/A N/A N/A
Year N/A N/A N/A
Tax Rate (%) N/A N/A N/A
Tax Rate RE 33,8 23,4 20,6
Investments in developments -570 -506 -500
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 0 122 0
EPS 1,35 3,51 6,5
CEPS 3,58 3,42 3,61
Dividend per share 1,15 1,15 1,15
Payout ratio of CEPS 32,12 33,67 31,85
Rental growth -0,96 -3,23 3,37
NOI growth -0,94 -3,72 3,55
CEPS growth 28,63 -4,61 5,73