Stock BRIN B BRINOVA FASTIGHETER AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Brinova Fastigheter AB

Equities

BRIN B

SE0008347652

Real Estate Development & Operations

Market Closed - Nasdaq Stockholm
Other stock markets
 08:27:04 2024-04-26 am EDT 		5-day change 1st Jan Change
19 SEK -1.04% Intraday chart for Brinova Fastigheter AB -2.06% -1.81%
Apr. 25 Brinova Fastigheter AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 27 Brinova Fastigheter AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,251 2,285 2,413 4,850 2,521 1,891
Enterprise Value (EV) 1 3,516 4,935 6,205 9,304 7,506 6,957
P/E ratio 10.7 x 13.3 x 14.1 x 11.3 x 8.69 x -5.6 x
Yield - - - - - -
Capitalization / Revenue 5.02 x 8.13 x 7.68 x 12.1 x 5.41 x 3.63 x
EV / Revenue 14.1 x 17.5 x 19.7 x 23.2 x 16.1 x 13.3 x
EV / EBITDA 25.6 x 31 x 34.7 x 40.1 x 28.4 x 22.3 x
EV / FCF 56.8 x 335 x 56.1 x 60.4 x 32.2 x 966 x
FCF Yield 1.76% 0.3% 1.78% 1.65% 3.1% 0.1%
Price to Book 0.94 x 1.52 x 1.22 x 1.7 x 0.8 x 0.67 x
Nbr of stocks (in thousands) 72,313 72,313 84,382 97,397 97,715 97,715
Reference price 2 17.30 31.60 28.60 49.80 25.80 19.35
Announcement Date 3/21/19 3/24/20 3/25/21 3/24/22 3/24/23 3/25/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 249.1 281.2 314.2 400.2 465.6 521.5
EBITDA 1 137.2 159.2 178.6 231.8 264 312.5
EBIT 1 136.7 158.8 178 231.1 263.5 311.4
Operating Margin 54.88% 56.47% 56.65% 57.75% 56.59% 59.71%
Earnings before Tax (EBT) 1 139.6 220 209.6 514.5 387.9 -387
Net income 1 116.7 171.4 160.5 399.8 289.7 -337.7
Net margin 46.85% 60.95% 51.08% 99.9% 62.22% -64.76%
EPS 2 1.614 2.371 2.029 4.408 2.968 -3.456
Free Cash Flow 1 61.95 14.71 110.7 154 233 7.2
FCF margin 24.87% 5.23% 35.22% 38.47% 50.05% 1.38%
FCF Conversion (EBITDA) 45.15% 9.24% 61.97% 66.43% 88.27% 2.3%
FCF Conversion (Net income) 53.08% 8.58% 68.96% 38.51% 80.44% -
Dividend per Share - - - - - -
Announcement Date 3/21/19 3/24/20 3/25/21 3/24/22 3/24/23 3/25/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,265 2,650 3,792 4,454 4,985 5,066
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 16.51 x 16.64 x 21.23 x 19.21 x 18.88 x 16.21 x
Free Cash Flow 1 62 14.7 111 154 233 7.2
ROE (net income / shareholders' equity) 9.13% 12.1% 9.21% 16.5% 9.62% -11.3%
ROA (Net income/ Total Assets) 2.39% 2.36% 2.07% 2.04% 1.96% 2.23%
Assets 1 4,892 7,250 7,765 19,556 14,745 -15,118
Book Value Per Share 2 18.50 20.90 23.50 29.40 32.40 28.90
Cash Flow per Share 2 0.6000 1.420 1.350 0.7200 1.780 1.290
Capex 1 0.1 0.1 1 0.8 0.7 0.8
Capex / Sales 0.04% 0.04% 0.32% 0.2% 0.15% 0.15%
Announcement Date 3/21/19 3/24/20 3/25/21 3/24/22 3/24/23 3/25/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
BRINOVA FASTIGHETER AB Stock Brinova Fastigheter AB
-1.81% 169M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. BRIN B Stock
  4. Financials Brinova Fastigheter AB