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 2212,5 2334,48
Rental growth -0,96 -2,59 5,51
NOI 1595,7 1536,66 1626,07
NOI margin (%) 70,3 69,5 69,7
CEPS 3,58 3,41 3,47
CEPS growth (%) N/A N/A N/A
CEPS growth 28,63 -4,86 2
DPS N/A N/A N/A
Dividend per share 1,15 1,15 1,15
EPRA NRV per share 92,14 96,59 102,86
EPS 1,35 5,1 6,28
EPS adj. 0 0 N/A
P/CEPS 11,3 11,8 11,6
P/E (x) 29,86 7,89 6,41
P/EPRA NRV 0,44 0,42 0,39
Implicit yield (%) 5,8 5,5 5,7
Dividend yield (%) 2,9 2,9 2,9
Net loan to value 47,71 47,03 46,06
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Sales 2271,3 2212,5 2334,48
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 -676 -708
NOI 1595,7 1536,66 1626,07
NOI margin (%) 70,3 69,5 69,7
Adm. costs -58 -61 -64
All other income & costs 0 0 0
Recurring EBIT 1538 1476 1562
Net financial items N/A N/A N/A
Net financial items RE -703 -701 -772
Income from property management 834 775 790
Value chg. realized 0 0 0
Value chg. unrealized -351 458 737
Value chg. derivatives -2 39 0
Pretax profit N/A N/A N/A
Pretax profit RE 481 1272 1527
Deferred tax N/A N/A N/A
Deferred profit tax -52 -189 -228
Current tax -110 -84 -87
Net profit N/A N/A N/A
Net profit RE 319 999 1213
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 245 925 1139
Cash earnings 651 618 630
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 21,5 20,6
Investments in developments -570 -519 -500
Acquisitions 0 0 -317
Other investments N/A N/A N/A
Divestments 0 0 0
EPS 1,35 5,1 6,28
CEPS 3,58 3,41 3,47
Dividend per share 1,15 1,15 1,15
Payout ratio of CEPS 32,12 33,76 33,1
Rental growth -0,96 -2,59 5,51
NOI growth -0,94 -3,7 5,82
CEPS growth 28,63 -4,86 2