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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Stendörren

Stendörren

SEKm 2023 2024e 2025e
Rental income 863 903 947
Rental growth 17,77 4,66 4,77
NOI 668 706 748
NOI margin (%) 77,4 78,1 79
CEPS 8,2 8,67 9,72
CEPS growth (%) 12,66 5,73 12,03
DPS 0 0 0
EPRA NRV per share 184,08 195,82 220,85
EPS -5,38 8,96 19,51
EPS adj. 0 0 0
P/CEPS 22,5 21,3 19
P/E (x) -34,4 20,6 9,5
P/EPRA NRV 1 0,94 0,84
Implicit yield (%) 5 5,1 5,3
Dividend yield (%) 0 0 0
Net LTV (%) 53,91 53,66 51,59
LTV (%) 0 0 0
SEKm 2023 2024e 2025e
Rental income 863 903 947
Other income 0 0 0
Operating costs -195 -198 -198
NOI 668 706 748
NOI margin (%) 77,4 78,1 79
Adm. costs -80 -79 -81
All other income & costs 0 0 0
Recurring EBIT 588 627 667
Net financial items -291 -318 -328
Income from property management 297 309 339
Value chg. realized 0 0 0
Value chg. unrealized -382 87 435
Value chg. derivatives -22 0 0
Pretax profit -107 396 774
Deferred tax 18 -79 -157
Current tax -2 -2 -3
Net profit -92 315 615
Minority interest 0 0 0
Div. Pref/D-shares and hybrids -61 -60 -60
Net profit to shareholders -153 255 555
Cash earnings 233 247 276
Other related information N/A N/A N/A
Tax Rate (%) 14,1 20,6 20,6
Investments in developments -526 -550 -550
Acquisitions 0 0 0
Other investments N/A N/A N/A
Divestments 0 0 0
EPS -5,38 8,96 19,51
CEPS 8,2 8,67 9,72
Dividend per share 0 0 0
Payout ratio of CEPS 0 0 0
Rental growth 17,77 4,66 4,77
NOI growth 21,9 5,64 6,01
CEPS growth 12,66 5,73 12,03