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 1009 1040
Rental growth -0,7 -0,23 3,03
NOI 784 791 817
NOI margin (%) 77,4 78,4 78,6
CEPS 0,72 0,95 1,04
CEPS growth (%) -13,47 31,22 9,87
DPS 0,2 0,2 0,2
EPRA NRV per share 16,25 17,76 19,39
EPS 0,14 1,5 1,59
EPS adj. 0 0 0
P/CEPS 16,3 12,5 11,3
P/E (x) 85,8 7,9 7,4
P/EPRA NRV 0,72 0,66 0,61
Implicit yield (%) 6,5 6,6 6,9
Dividend yield (%) 1,7 1,7 1,7
Net LTV (%) 53,46 51,69 49,12
LTV (%) 0 0 N/A
SEKm 2024 2025e 2026e
Rental income 1012 1009 1040
Other income 0 0 0
Operating costs -228 -218 -223
NOI 784 791 817
NOI margin (%) 77,4 78,4 78,6
Adm. costs -80 -67 -68
All other income & costs -27 12 12
Recurring EBIT 714 736 761
Net financial items -398 -323 -309
Income from property management 316 413 452
Value chg. realized 0 0 0
Value chg. unrealized -113 270 275
Value chg. derivatives -40 0 0
Pretax profit 126 683 727
Deferred tax -25 -66 -70
Current tax -46 -45 -50
Net profit 56 572 608
Minority interest -5 -16 -16
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders 51 556 592
Cash earnings 267 352 386
Other related information N/A N/A N/A
Tax Rate (%) 55,7 16,2 16,4
Investments in developments -217 -193 -193
Acquisitions -160 0 0
Other investments -9 0 0
Divestments 666 0 0
EPS 0,14 1,5 1,59
CEPS 0,72 0,95 1,04
Dividend per share 0,2 0,2 0,2
Payout ratio of CEPS 27,75 21,15 19,25
Rental growth -0,7 -0,23 3,03
NOI growth -0,83 0,96 3,29
CEPS growth -13,47 31,22 9,87