Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-11-13 pm EST			5-day change	1st Jan Change
35.85 ^SEK	+0.28%		+1.70%	-13.51%

Nov. 11	MSCI makes changes to its indexes - several Swedish stocks affected	FW
Nov. 11	Lannebo Fastighetsfond rose 1.8 percent in October, strong results from property companies	FW

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	10,114	-	-
Change	-	66.54%	36.96%	14.95%	-12.92%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	20,174	20,003	19,529
Change	-	35.68%	36.39%	29.39%	-1.43%	-0.84%	-2.37%
P/E	10.2x	21x	15.7x	15x	11.5x	14.4x	13.8x
PBR	1.2x	1.43x	1.47x	1.37x	1.07x	0.98x	0.89x
PEG	0x	-0.6x	0.3x	1.3x	0.9x	-0.7x	3.12x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.13x	7.4x	6.92x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	16.2x	14.6x	13.4x
EV / EBITDA	28.5x	22.7x	27x	23.7x	18.8x	16.8x	15.3x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	18.7x	17.2x	16.1x
EV / FCF	-	-141x	-17.2x	-401x	-36.4x	74.3x	33.7x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-2.75%	1.35%	2.97%
Dividend per Share ²	-	-	-	-	0.4	0.44	0.44
Rate of return	-	-	-	-	1.12%	1.23%	1.23%
EPS ²	2.4	1.55	2.48	2.77	3.111	2.485	2.595
Distribution rate	-	-	-	-	12.9%	17.7%	17%
Net sales ¹	411	585	710	1,015	1,245	1,367	1,462
EBITDA ¹	300	512	585	864	1,075	1,187	1,279
EBIT ¹	277	511	635	864	1,076	1,163	1,214
Net income ¹	419	308	587	726	868.9	647.6	676.6
Net Debt ¹	4,118	4,220	5,714	8,852	10,060	9,890	9,416
Reference price ²	24.40	32.55	39.00	41.45	35.85	35.85	35.85
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWEDISH LOGISTIC PROPERTY AB	11.52x	16.21x	18.76x	1.12%	1B
VINGROUP	65.69x	-	-	-	70.85B
SUN HUNG KAI PROPERTIES LIMITED	12.94x	4.51x	11.56x	3.72%	40.96B
MITSUBISHI ESTATE CO., LTD.	20.25x	4.11x	16.53x	1.2%	31.02B
EMAAR PROPERTIES	5.68x	0.71x	1.41x	8.86%	29.6B
MITSUI FUDOSAN CO., LTD.	14.99x	3.17x	15.24x	2.33%	27.33B
CHINA RESOURCES LAND LIMITED	8.16x	1.49x	8.3x	4.31%	27.2B
CK ASSET HOLDINGS LIMITED	10.93x	2.16x	8.32x	3.84%	21.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.22x	6.7x	17.43x	1.51%	20.75B
DLF LIMITED	39.31x	19.42x	68.92x	1.14%	19.92B
Average	20.37x	6.50x	18.50x	3.12%	29B
Weighted average by Cap.	27.33x	4.78x	16.41x	3.52%