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 1032,32 1046,57
Rental growth 2,39 -0,35 1,38
NOI 800,5 811,28 825,37
NOI margin (%) 77,3 78,6 78,9
CEPS 0,98 1,2 1,17
CEPS growth (%) N/A N/A N/A
CEPS growth 36,11 22,83 -3,05
DPS N/A N/A N/A
Dividend per share 0,28 0,3 0,32
EPRA NRV per share 17,74 19,87 21,58
EPS 1,06 1,91 1,76
EPS adj. 0 0 N/A
P/CEPS 13,3 10,8 11,2
P/E (x) 12,33 6,84 7,41
P/EPRA NRV 0,74 0,66 0,61
Implicit yield (%) 6,5 6,6 6,8
Dividend yield (%) 2,1 2,3 2,5
Net loan to value 54,23 54,72 52,27
LTV (%) 0 N/A N/A
SEKm 2025 2026e 2027e
Rental income N/A N/A N/A
Sales 1035,95 1032,32 1046,57
Other income N/A N/A N/A
Other income RE 0 0 0
Operating costs -235 -221 -221
NOI 800,5 811,28 825,37
NOI margin (%) 77,3 78,6 78,9
Adm. costs -69 -65 -66
All other income & costs 49 60 22
Recurring EBIT 744 772 782
Net financial items N/A N/A N/A
Net financial items RE -341 -326 -352
Income from property management 403 446 429
Value chg. realized 0 0 0
Value chg. unrealized 104 243 282
Value chg. derivatives -16 47 0
Pretax profit N/A N/A N/A
Pretax profit RE 528 770 711
Deferred tax N/A N/A N/A
Deferred profit tax -106 -92 -83
Current tax -42 -40 -38
Net profit N/A N/A N/A
Net profit RE 380 639 590
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 377 639 590
Cash earnings 357 406 391
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 17,1 17,1
Investments in developments -270 -152 -155
Acquisitions -720 -15 0
Other investments -112 -42 0
Divestments 749 4 0
EPS 1,06 1,91 1,76
CEPS 0,98 1,2 1,17
Dividend per share 0,28 0,3 0,32
Payout ratio of CEPS 28,55 24,9 27,4
Rental growth 2,39 -0,35 1,38
NOI growth 2,17 1,35 1,74
CEPS growth 36,11 22,83 -3,05