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

Financials Real Fastigheter AB

Equities

REAL

SE0020679025

Real Estate Development & Operations

End-of-day quote NORDIC GROWTH MARKET
Other stock markets
 06:00:00 2024-05-19 pm EDT 		5-day change 1st Jan Change
9 SEK +8.96% Intraday chart for Real Fastigheter AB +22.95% -13.04%
Feb. 26 Real Fastigheter AB Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
2023 Real Fastigheter AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 5.269 22.19 8.113 248.3 248.5 341.5
Enterprise Value (EV) 1 221.8 399.6 358 589.3 739.7 892
P/E ratio -0.05 x -1.25 x -0.46 x 2.87 x 4.13 x 5.56 x
Yield - - - - - -
Capitalization / Revenue 0.11 x 0.5 x 0.17 x 3.73 x 3.09 x 2.59 x
EV / Revenue 4.78 x 9.02 x 7.49 x 8.86 x 9.2 x 6.77 x
EV / EBITDA -139 x 27.6 x 26.1 x 20.6 x 22.3 x 17.6 x
EV / FCF -5.99 x -1.77 x 33.4 x -36.1 x 30 x -5.51 x
FCF Yield -16.7% -56.4% 3% -2.77% 3.34% -18.1%
Price to Book 40.4 x 159 x 76.5 x 512 x 412 x 0.63 x
Nbr of stocks (in thousands) 15,967 236,013 238,607 8,867,895 8,873,216 29,694
Reference price 2 165.0 47.00 17.00 14.00 14.00 11.50
Announcement Date 4/17/18 5/22/19 5/14/20 4/19/21 4/13/22 4/18/23
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 46.4 44.3 47.8 66.5 80.4 131.7
EBITDA 1 -1.6 14.5 13.7 28.6 33.2 50.8
EBIT 1 -1.7 14.4 13.5 28.4 32.9 50.3
Operating Margin -3.66% 32.51% 28.24% 42.71% 40.92% 38.19%
Earnings before Tax (EBT) 1 -98.6 -33.6 -16.3 82.5 74 71.5
Net income 1 -99.7 -15 -17.5 65.4 60.1 57.3
Net margin -214.87% -33.86% -36.61% 98.35% 74.75% 43.51%
EPS 2 -3,315 -37.58 -36.66 4.873 3.388 2.068
Free Cash Flow 1 -37.05 -225.5 10.72 -16.31 24.68 -161.8
FCF margin -79.85% -509.03% 22.44% -24.53% 30.69% -122.89%
FCF Conversion (EBITDA) - - 78.28% - 74.32% -
FCF Conversion (Net income) - - - - 41.06% -
Dividend per Share - - - - - -
Announcement Date 4/17/18 5/22/19 5/14/20 4/19/21 4/13/22 4/18/23
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 217 377 350 341 491 551
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -135.3 x 26.03 x 25.54 x 11.92 x 14.8 x 10.84 x
Free Cash Flow 1 -37.1 -226 10.7 -16.3 24.7 -162
ROE (net income / shareholders' equity) -110% -22.4% -28.4% 44.2% 22.1% 13.6%
ROA (Net income/ Total Assets) -0.24% 2.03% 1.74% 3.19% 2.53% 2.85%
Assets 1 41,335 -739 -1,006 2,048 2,376 2,010
Book Value Per Share 2 4.090 0.3000 0.2200 0.0300 0.0300 18.20
Cash Flow per Share 2 0.5100 0.0200 0.0300 0 0 0.3900
Capex - 176 - - 71.5 176
Capex / Sales - 396.16% - - 88.93% 133.64%
Announcement Date 4/17/18 5/22/19 5/14/20 4/19/21 4/13/22 4/18/23
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.
REAL FASTIGHETER AB Stock Real Fastigheter AB
-13.04% 22.91M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+16.96% 30.03B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-4.09% 28.11B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+29.27% 26.23B
DLF LIMITED Stock DLF Limited
+17.21% 25.3B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+18.75% 23.18B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+42.13% 22.31B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+11.92% 18.4B
EMAAR PROPERTIES Stock Emaar Properties
-2.27% 18.21B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+13.31% 16.41B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. REAL Stock
  4. Financials Real Fastigheter AB
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW