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 1020 1048
Rental growth -0,7 0,83 2,69
NOI 784 793 816
NOI margin (%) 77,4 77,7 77,9
CEPS 0,72 0,94 1,02
CEPS growth (%) -13,47 30,55 8,18
DPS 0,2 0,2 0,2
EPRA NRV per share 16,25 17,68 19,29
EPS 0,14 1,41 1,61
EPS adj. 0 0 0
P/CEPS 14,8 11,4 10,5
P/E (x) 77,9 7,6 6,6
P/EPRA NRV 0,66 0,61 0,55
Implicit yield (%) 6,8 6,8 7
Dividend yield (%) 1,9 1,9 1,9
Net LTV (%) 53,46 52,66 50,42
LTV (%) 0 0 N/A
SEKm 2024 2025e 2026e
Rental income 1012 1020 1048
Other income 0 0 0
Operating costs -228 -227 -231
NOI 784 793 816
NOI margin (%) 77,4 77,7 77,9
Adm. costs -80 -68 -69
All other income & costs -27 12 12
Recurring EBIT 714 738 760
Net financial items -398 -329 -315
Income from property management 316 410 445
Value chg. realized 0 0 0
Value chg. unrealized -113 219 276
Value chg. derivatives -40 18 0
Pretax profit 126 646 721
Deferred tax -25 -64 -61
Current tax -46 -50 -54
Net profit 56 533 606
Minority interest -5 -13 -13
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 51 520 594
Cash earnings 267 347 375
Other related information N/A N/A N/A
Tax Rate (%) 55,7 17,6 15,9
Investments in developments -217 -284 -272
Acquisitions -160 -151 0
Other investments -9 -4 0
Divestments 666 27 0
EPS 0,14 1,41 1,61
CEPS 0,72 0,94 1,02
Dividend per share 0,2 0,2 0,2
Payout ratio of CEPS 27,75 21,26 19,65
Rental growth -0,7 0,83 2,69
NOI growth -0,83 1,19 2,97
CEPS growth -13,47 30,55 8,18