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 2193,15 2255,82
Rental growth -0,96 -3,44 2,86
NOI 1595,7 1535,35 1581,98
NOI margin (%) 70,3 70 70,1
CEPS 3,58 3,4 3,43
CEPS growth (%) N/A N/A N/A
CEPS growth 28,63 -5,12 0,84
DPS N/A N/A N/A
Dividend per share 1,15 1,15 1,15
EPRA NRV per share 92,14 94,8 102,48
EPS 1,35 3,04 6,38
EPS adj. 0 0 N/A
P/CEPS 10,6 11,1 11
P/E (x) 28,01 12,45 5,93
P/EPRA NRV 0,41 0,4 0,37
Implicit yield (%) 5,9 5,6 5,7
Dividend yield (%) 3 3 3
Net loan to value 47,71 48,59 47,17
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Sales 2271,3 2193,15 2255,82
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 -658 -674
NOI 1595,7 1535,35 1581,98
NOI margin (%) 70,3 70 70,1
Adm. costs -58 -60 -63
All other income & costs 0 0 0
Recurring EBIT 1538 1475 1519
Net financial items N/A N/A N/A
Net financial items RE -703 -716 -772
Income from property management 834 759 747
Value chg. realized 0 0 0
Value chg. unrealized -351 -38 732
Value chg. derivatives -2 87 0
Pretax profit N/A N/A N/A
Pretax profit RE 481 808 1479
Deferred tax N/A N/A N/A
Deferred profit tax -52 -112 -223
Current tax -110 -87 -82
Net profit N/A N/A N/A
Net profit RE 319 609 1174
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 245 535 1101
Cash earnings 651 599 591
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 24,6 20,6
Investments in developments -570 -523 -500
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 0 138 0
EPS 1,35 3,04 6,38
CEPS 3,58 3,4 3,43
Dividend per share 1,15 1,15 1,15
Payout ratio of CEPS 32,12 33,85 33,57
Rental growth -0,96 -3,44 2,86
NOI growth -0,94 -3,78 3,04
CEPS growth 28,63 -5,12 0,84