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 1036 1028 1050
Rental growth 2,4 -0,8 2,2
NOI 800 805 823
NOI margin (%) 77,3 78,4 78,4
CEPS 0,98 1,09 1,15
CEPS growth (%) 36,1 11,2 5,2
DPS 0,28 0,3 0,32
EPRA NRV per share 17,74 19,64 21,33
EPS 1,06 1,78 1,84
EPS adj. 0 0 N/A
P/CEPS 11,8 10,6 10,1
P/E (x) 10,9 6,5 6,3
P/EPRA NRV 0,65 0,59 0,54
Implicit yield (%) 6,8 6,8 7
Dividend yield (%) 2,4 2,6 2,8
Net LTV (%) 54,23 53,35 51,13
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income 1036 1028 1050
Other income 0 0 0
Operating costs -235 -222 -226
NOI 800 805 823
NOI margin (%) 77,3 78,4 78,4
Adm. costs -69 -68 -69
All other income & costs 49 16 16
Recurring EBIT 744 753 770
Net financial items -341 -316 -315
Income from property management 403 437 455
Value chg. realized 0 0 0
Value chg. unrealized 104 280 286
Value chg. derivatives -16 0 0
Pretax profit 528 717 741
Deferred tax -106 -47 -49
Current tax -42 -61 -64
Net profit 380 609 629
Minority interest -3 0 0
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 377 609 629
Cash earnings 357 376 392
Other related information N/A N/A N/A
Tax Rate (%) 28 15,1 15,2
Investments in developments -270 -225 -225
Acquisitions -720 0 0
Other investments -112 0 0
Divestments 749 0 0
EPS 1,06 1,78 1,84
CEPS 0,98 1,09 1,15
Dividend per share 0,28 0,3 0,32
Payout ratio of CEPS 28,55 27,49 27,89
Rental growth 2,39 -0,81 2,16
NOI growth 2,2 0,6 2,3
CEPS growth 36,11 11,25 5,16