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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Stenhus Fastigheter

Stenhus Fastigheter

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Rental income 1012 1011 1028
Rental growth -0,7 0 1,7
NOI 784 785 802
NOI margin (%) 77,4 77,6 78
CEPS 0,72 0,94 1,01
CEPS growth (%) -13,5 30,1 7,3
DPS 0,2 0,2 0,2
EPRA NRV per share 16,25 17,68 19,54
EPS 0,14 1,18 1,65
EPS adj. 0 0 0
P/CEPS 14,9 11,5 10,7
P/E (x) 78,2 9,1 6,5
P/EPRA NRV 0,66 0,61 0,55
Implicit yield (%) 6,8 6,7 6,8
Dividend yield (%) 1,9 1,9 1,9
Net LTV (%) 53,46 53,24 51,98
LTV (%) 0 0 N/A
SEKm 2024 2025e 2026e
Rental income 1012 1011 1028
Other income 0 0 0
Operating costs -228 -227 -226
NOI 784 785 802
NOI margin (%) 77,4 77,6 78
Adm. costs -80 -69 -71
All other income & costs -27 10 12
Recurring EBIT 714 728 744
Net financial items -398 -329 -323
Income from property management 316 399 421
Value chg. realized 0 0 0
Value chg. unrealized -113 187 272
Value chg. derivatives -40 -39 0
Pretax profit 126 544 693
Deferred tax -25 -63 -60
Current tax -46 -48 -50
Net profit 56 433 582
Minority interest -5 -10 -10
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 51 423 573
Cash earnings 267 341 354
Other related information N/A N/A N/A
Tax Rate (%) 55,7 20,4 15,9
Investments in developments -217 -300 -285
Acquisitions -160 -448 0
Other investments -9 -4 0
Divestments 666 401 0
EPS 0,14 1,18 1,65
CEPS 0,72 0,94 1,01
Dividend per share 0,2 0,2 0,2
Payout ratio of CEPS 27,75 21,33 19,87
Rental growth -0,7 -0,03 1,66
NOI growth -0,8 0,1 2,3
CEPS growth -13,47 30,09 7,33