Valuation Catena AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-10 EDT			5-day change	1st Jan Change
410.40 ^SEK	+0.10%		-5.79%	-8.96%

07-08	Capital Markets Days in Båstad: Interview with Catena's CEO	FW
07-07	Handelsbanken cuts Catena price target to 570 kronor (610), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,252	17,623	23,670	28,550	27,210	27,249	-	-
Change	-	-24.21%	34.32%	20.62%	-4.69%	0.14%	-	-
Enterprise Value (EV) ¹	33,801	26,238	35,222	44,504	44,538	51,565	51,394	51,398
Change	-	-22.38%	34.24%	26.35%	0.08%	15.78%	-0.33%	0.01%
P/E	8.46x	8.7x	23.9x	24.4x	-	13.4x	12.9x	12.5x
PBR	2.07x	1.16x	1.36x	1.24x	1.14x	0.96x	0.91x	0.86x
PEG	-	-0.3x	-0.4x	-12.68x	-	-	3.51x	3.68x
Capitalization / Revenue	16.8x	11.4x	13.1x	13x	10.3x	8.61x	7.9x	7.67x
EV / Revenue	24.4x	17x	19.5x	20.3x	16.8x	16.3x	14.9x	14.5x
EV / EBITDA	31.7x	22.3x	25.1x	25.7x	20.8x	19.9x	18.1x	17.6x
EV / EBIT	31.8x	22.3x	24.4x	25.7x	20.8x	18.9x	18.2x	17.7x
EV / FCF	-43.1x	-82.8x	-36.8x	-14.2x	-	-16.3x	40.8x	39.4x
FCF Yield	-2.32%	-1.21%	-2.72%	-7.03%	-	-6.12%	2.45%	2.54%
Dividend per Share ²	8	8.26	8.5	9	9.5	10.25	10.7	11.22
Rate of return	1.42%	2.13%	1.8%	1.9%	2.11%	2.5%	2.61%	2.73%
EPS ²	66.63	44.68	19.74	19.36	-	30.7	31.83	32.91
Distribution rate	12%	18.5%	43.1%	46.5%	-	33.4%	33.6%	34.1%
Net sales ¹	1,387	1,544	1,808	2,193	2,651	3,165	3,448	3,554
EBITDA ¹	1,065	1,178	1,404	1,731	2,141	2,586	2,839	2,928
EBIT ¹	1,062	1,178	1,443	1,731	2,141	2,726	2,821	2,900
Net income ¹	2,692	1,996	986	1,080	1,644	1,991	1,828	1,879
Net Debt ¹	10,549	8,615	11,552	15,954	17,328	24,316	24,145	24,149
Reference price ²	564.00	388.60	471.40	473.00	450.80	410.40	410.40	410.40
Nbr of stocks (in thousands)	41,227	45,349	50,212	60,360	60,360	66,396	-	-
Announcement Date	2/22/22	2/22/23	2/22/24	2/20/25	2/20/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CATENA AB	-	16.29x	19.94x	2.5%	2.83B
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.75x	1.62x	13.77x	3.88%	18.02B
Average	12.24x	4.59x	12.56x	3.52%	24.49B
Weighted average by Cap.	12.68x	3.41x	11.70x	3.64%