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 1034,4 1049,4
Rental growth 2,39 -0,15 1,45
NOI 800,5 816,53 829,82
NOI margin (%) 77,3 78,9 79,1
CEPS 0,98 1,24 1,25
CEPS growth (%) N/A N/A N/A
CEPS growth 36,11 26,38 1,03
DPS N/A N/A N/A
Dividend per share 0,28 0,3 0,32
EPRA NRV per share 17,74 19,65 21,45
EPS 1,06 1,74 1,84
EPS adj. 0 0 N/A
P/CEPS 12,7 10 9,9
P/E (x) 11,75 7,14 6,75
P/EPRA NRV 0,7 0,63 0,58
Implicit yield (%) 6,6 6,8 7
Dividend yield (%) 2,3 2,4 2,6
Net loan to value 54,23 54,48 51,87
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income N/A N/A N/A
Sales 1035,95 1034,4 1049,4
Other income N/A N/A N/A
Other income RE 0 0 0
Operating costs -235 -218 -220
NOI 800,5 816,53 829,82
NOI margin (%) 77,3 78,9 79,1
Adm. costs -69 -63 -64
All other income & costs 49 62 24
Recurring EBIT 744 780 789
Net financial items N/A N/A N/A
Net financial items RE -341 -324 -332
Income from property management 403 456 457
Value chg. realized 0 0 0
Value chg. unrealized 104 194 282
Value chg. derivatives -16 17 0
Pretax profit N/A N/A N/A
Pretax profit RE 528 703 739
Deferred tax N/A N/A N/A
Deferred profit tax -106 -84 -86
Current tax -42 -40 -41
Net profit N/A N/A N/A
Net profit RE 380 579 612
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 377 579 612
Cash earnings 357 416 416
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 17,7 17,2
Investments in developments -270 -160 -164
Acquisitions -720 -16 0
Other investments -112 -46 0
Divestments 749 114 0
EPS 1,06 1,74 1,84
CEPS 0,98 1,24 1,25
Dividend per share 0,28 0,3 0,32
Payout ratio of CEPS 28,55 24,2 25,55
Rental growth 2,39 -0,15 1,45
NOI growth 2,17 2 1,63
CEPS growth 36,11 26,38 1,03