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

SEKm 2023 2024e 2025e
Rental income 1019 1067 1097
Rental growth 43,02 4,67 2,88
NOI 790 825 856
NOI margin (%) 77,5 77,3 78
CEPS 0,83 0,85 1,05
CEPS growth (%) -17,04 2,62 23,02
DPS 0 0 0
EPRA NRV per share 15,87 16,85 18,7
EPS -0,89 0,86 1,63
EPS adj. 0 0 0
P/CEPS 14,1 13,7 11,1
P/E (x) -13,1 13,6 7,2
P/EPRA NRV 0,74 0,7 0,63
Implicit yield (%) 6,3 6,8 7,2
Dividend yield (%) 0 0 0
LTV (%) 0 0 0
Net LTV (%) 55,2 53,51 50,13
SEKm 2023 2024e 2025e
Rental income 1019 1067 1097
Other income 0 0 0
Operating costs -229 -242 -241
NOI 790 825 856
NOI margin (%) 77,5 77,3 78
Adm. costs -60 -65 -67
All other income & costs -76 -15 12
Recurring EBIT 746 771 802
Net financial items -387 -397 -339
Income from property management 359 374 462
Value chg. realized 0 0 0
Value chg. unrealized -574 50 279
Value chg. derivatives -86 20 0
Pretax profit -393 419 741
Deferred tax 67 -39 -63
Current tax -50 -45 -56
Net profit -376 335 622
Minority interest 44 -14 -16
Div. Pref/D-shares and hybrids 0 0 0
Net profit to shareholders -332 321 606
Cash earnings 309 317 390
Other related information N/A N/A N/A
Tax Rate (%) 4,3 20,1 16,1
Investments in developments -374 -166 -144
Acquisitions -95 0 0
Other investments -29 0 0
Divestments 1026 269 0
EPS -0,89 0,86 1,63
CEPS 0,83 0,85 1,05
Dividend per share 0 0 0
Payout ratio of CEPS 0 0 0
Rental growth 43,02 4,67 2,88
NOI growth 48,56 4,4 3,78
CEPS growth -17,04 2,62 23,02