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 2025 2026e 2027e
Rental income 1018 1021 1042
Rental growth 0,7 0,3 2
NOI 793 805 822
NOI margin (%) 77,8 78,8 78,9
CEPS 0,93 1,06 1,13
CEPS growth (%) 28,5 14,2 7
DPS 0,2 0,2 0,2
EPRA NRV per share 17,49 19,38 21,14
EPS 1,07 1,74 1,81
EPS adj. 0 0 N/A
P/CEPS 11,4 10 9,4
P/E (x) 9,9 6,1 5,8
P/EPRA NRV 0,6 0,55 0,5
Implicit yield (%) 6,8 6,9 7,1
Dividend yield (%) 1,9 1,9 1,9
Net LTV (%) 53,11 51,59 49,19
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income 1018 1021 1042
Other income 0 0 0
Operating costs -226 -216 -220
NOI 793 805 822
NOI margin (%) 77,8 78,8 78,9
Adm. costs -70 -69 -71
All other income & costs 9 12 12
Recurring EBIT 736 748 764
Net financial items -343 -307 -299
Income from property management 393 441 465
Value chg. realized 0 0 0
Value chg. unrealized 144 280 286
Value chg. derivatives -25 0 0
Pretax profit 507 722 751
Deferred tax -68 -48 -50
Current tax -51 -62 -65
Net profit 388 613 636
Minority interest -4 -4 -4
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 384 609 632
Cash earnings 338 375 395
Other related information N/A N/A N/A
Tax Rate (%) 23,4 15,2 15,3
Investments in developments -274 -233 -233
Acquisitions -720 0 0
Other investments -5 0 0
Divestments 681 0 0
EPS 1,07 1,74 1,81
CEPS 0,93 1,06 1,13
Dividend per share 0,2 0,2 0,2
Payout ratio of CEPS 21,59 18,92 17,68
Rental growth 0,65 0,29 2
NOI growth 1,2 1,6 2,1
CEPS growth 28,51 14,16 7,01