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 N/A N/A N/A
Sales 1035,95 1035,69 1031,05
Rental growth 2,39 -0,03 -0,45
NOI 800,5 818,06 815,56
NOI margin (%) 77,3 79 79,1
CEPS 0,98 1,22 1,24
CEPS growth (%) N/A N/A N/A
CEPS growth 36,11 24,64 1,4
DPS N/A N/A N/A
Dividend per share 0,28 0,3 0,32
EPRA NRV per share 17,74 19,58 21,38
EPS 1,06 1,44 1,84
EPS adj. 0 0 N/A
P/CEPS 11,4 9,1 9
P/E (x) 10,54 7,75 6,07
P/EPRA NRV 0,63 0,57 0,52
Implicit yield (%) 6,8 7,2 7,2
Dividend yield (%) 2,5 2,7 2,9
Net loan to value 54,23 54,62 52,05
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income N/A N/A N/A
Sales 1035,95 1035,69 1031,05
Other income N/A N/A N/A
Other income RE 0 0 0
Operating costs -235 -218 -215
NOI 800,5 818,06 815,56
NOI margin (%) 77,3 79 79,1
Adm. costs -69 -63 -64
All other income & costs 49 64 24
Recurring EBIT 744 784 775
Net financial items N/A N/A N/A
Net financial items RE -341 -335 -331
Income from property management 403 449 445
Value chg. realized 0 0 0
Value chg. unrealized 104 136 279
Value chg. derivatives -16 -24 0
Pretax profit N/A N/A N/A
Pretax profit RE 528 597 724
Deferred tax N/A N/A N/A
Deferred profit tax -106 -86 -84
Current tax -42 -41 -40
Net profit N/A N/A N/A
Net profit RE 380 470 600
Minority interest -3 0 0
Div. Pref/D-shares and hybrids N/A N/A N/A
Dividend to preferred shareholders 0 0 0
Net profit to shareholders N/A N/A N/A
Net profit to shareholders RE 377 470 600
Cash earnings 357 408 405
Other related information N/A N/A N/A
Year N/A N/A N/A
Tax Rate (%) N/A N/A N/A
Tax Rate RE 28 21,4 17,1
Investments in developments -270 -154 -157
Acquisitions -720 58 0
Other investments -112 -46 0
Divestments 749 153 0
EPS 1,06 1,44 1,84
CEPS 0,98 1,22 1,24
Dividend per share 0,28 0,3 0,32
Payout ratio of CEPS 28,55 24,54 25,81
Rental growth 2,39 -0,03 -0,45
NOI growth 2,17 2,19 -0,31
CEPS growth 36,11 24,64 1,4