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 2329 2405
Rental growth 10,57 5,46 3,25
NOI 1555 1638 1693
NOI margin (%) 70,4 70,3 70,4
CEPS 2,71 2,87 3,8
CEPS growth (%) -40,27 5,89 32,61
DPS 1 1 1
EPRA NRV per share 88,63 92,58 99,35
EPS -8,75 4,02 6,63
EPS adj. 0 0 0
P/CEPS 27,6 26,1 19,7
P/E (x) -8,5 18,6 11,3
P/EPRA NRV 0,84 0,81 0,75
Implicit yield (%) 4,6 4,8 4,9
Dividend yield (%) 1,3 1,3 1,3
Net LTV (%) 48,54 47,06 45,38
LTV (%) 0 0 0
SEKm 2023 2024e 2025e
Rental income 2209 2329 2405
Other income 0 0 0
Operating costs -654 -691 -712
NOI 1555 1638 1693
NOI margin (%) 70,4 70,3 70,4
Adm. costs -46 -50 -53
All other income & costs 32 0 0
Recurring EBIT 1508 1588 1640
Net financial items -846 -898 -747
Income from property management 663 690 893
Value chg. realized 0 0 0
Value chg. unrealized -2474 331 726
Value chg. derivatives -32 21 0
Pretax profit -1812 1041 1619
Deferred tax 378 -139 -209
Current tax -94 -93 -125
Net profit -1528 809 1286
Minority interest 0 0 0
Div. Pref/D-shares and hybrids -73 -73 -73
Net profit to shareholders -1601 736 1213
Cash earnings 495 524 695
Other related information N/A N/A N/A
Tax Rate (%) 15,7 22,3 20,6
Investments in developments -500 -457 -510
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 0 0 0
EPS -8,75 4,02 6,63
CEPS 2,71 2,87 3,8
Dividend per share 1 1 1
Payout ratio of CEPS 36,95 34,89 26,31
Rental growth 10,57 5,46 3,25
NOI growth 11,17 5,37 3,36
CEPS growth -40,27 5,89 32,61