Valuation Swedish Logistic Property AB
Stocks
SLP B
SE0017565476
Real Estate Development & Operations
|
Real-time Estimate
Cboe Europe
07:54:35 2026-10-15 am EDT
|
5-day change | 1st Jan Change | ||
| 31.90 SEK | -1.24% |
|
+1.92% | -23.04% |
| Sep. 17 | Swedish Logistic Property Signs 12-Year Lease Agreement for New Logistics Facility in Helsingborg | CI |
| Sep. 17 | Swedish Logistic Property Plans SEK224 Million Project in Sweden | MT |
Company Valuation: Swedish Logistic Property AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,430 | 7,377 | 10,104 | 11,614 | 9,112 | - | - |
| Change | - | 66.54% | 36.96% | 14.95% | -21.54% | - | - |
| Enterprise Value (EV) 1 | 8,548 | 11,597 | 15,818 | 20,466 | 18,982 | 18,582 | 18,181 |
| Change | - | 35.68% | 36.39% | 29.39% | -7.25% | -2.11% | -2.15% |
| P/E | 10.2x | 21x | 15.7x | 15x | 13x | 12.6x | 12x |
| PBR | 1.2x | 1.43x | 1.47x | 1.37x | 0.93x | 0.86x | 0.79x |
| PEG | 0x | -0.6x | 0.3x | 1.3x | -1.3x | 4.26x | 2.43x |
| Capitalization / Revenue | 10.8x | 12.6x | 14.2x | 11.4x | 7.33x | 6.77x | 6.4x |
| EV / Revenue | 20.8x | 19.8x | 22.3x | 20.2x | 15.3x | 13.8x | 12.8x |
| EV / EBITDA | 28.5x | 22.7x | 27x | 23.7x | 17.7x | 15.8x | 14.5x |
| EV / EBIT | 30.9x | 22.7x | 24.9x | 23.7x | 17.6x | 16x | 15.1x |
| EV / FCF | - | -141x | -17.2x | -401x | -34.1x | 52.6x | 40x |
| FCF Yield | - | -0.71% | -5.83% | -0.25% | -2.93% | 1.9% | 2.5% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 0.44 | 0.44 |
| Rate of return | - | - | - | - | 1.24% | 1.36% | 1.36% |
| EPS 2 | 2.4 | 1.55 | 2.48 | 2.77 | 2.493 | 2.566 | 2.693 |
| Distribution rate | - | - | - | - | 16% | 17.1% | 16.3% |
| Net sales 1 | 411 | 585 | 710 | 1,015 | 1,243 | 1,345 | 1,423 |
| EBITDA 1 | 300 | 512 | 585 | 864 | 1,070 | 1,174 | 1,258 |
| EBIT 1 | 277 | 511 | 635 | 864 | 1,077 | 1,159 | 1,202 |
| Net income 1 | 419 | 308 | 587 | 726 | 725.6 | 742 | 807 |
| Net Debt 1 | 4,118 | 4,220 | 5,714 | 8,852 | 9,870 | 9,469 | 9,069 |
| Reference price 2 | 24.40 | 32.55 | 39.00 | 41.45 | 32.30 | 32.30 | 32.30 |
| Nbr of stocks (in thousands) | 181,541 | 226,641 | 259,070 | 280,205 | 282,117 | - | - |
| Announcement Date | 2/16/23 | 2/15/24 | 2/4/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.96x | 15.28x | 17.74x | 1.24% | 905M | |
| 59.04x | - | - | - | 63.25B | |
| 12.53x | 4.39x | 11.26x | 3.84% | 39.65B | |
| 8.31x | 1.48x | 8.22x | 4.26% | 27.66B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 16.97x | 3.84x | 15.45x | 1.44% | 26.01B | |
| 13.21x | 3.02x | 14.45x | 2.65% | 24.22B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 9.84x | 1.92x | 7.92x | 4.27% | 19.78B | |
| 7.65x | 0.85x | 3.08x | 2.92% | 19.56B | |
| Average | 15.43x | 3.83x | 9.61x | 3.27% | 26.78B | |
| Weighted average by Cap. | 21.99x | 2.61x | 8.96x | 3.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SLP B Stock
- Valuation Swedish Logistic Property AB
Select your edition
All financial news and data tailored to specific country editions
