Valuation Catena AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-17 EDT			5-day change	1st Jan Change
396.20 ^SEK	-1.49%		-3.46%	-12.11%

07-14	Jysk expands logistics capacity in Nässjö with new warehouse facility from Catena	FW
07-08	Capital Markets Days in Båstad: Interview with Catena's CEO	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	26,705	-	-
Change	-	-24.21%	34.32%	20.62%	-4.69%	-1.86%	-	-
Enterprise Value (EV) ¹	33,801	26,238	35,222	44,504	44,538	51,021	50,849	50,853
Change	-	-22.38%	34.24%	26.35%	0.08%	14.55%	-0.34%	0.01%
P/E	8.46x	8.7x	23.9x	24.4x	-	13.1x	12.6x	12.2x
PBR	2.07x	1.16x	1.36x	1.24x	1.14x	0.94x	0.89x	0.84x
PEG	-	-0.3x	-0.4x	-12.68x	-	-	3.42x	3.59x
Capitalization / Revenue	16.8x	11.4x	13.1x	13x	10.3x	8.44x	7.74x	7.51x
EV / Revenue	24.4x	17x	19.5x	20.3x	16.8x	16.1x	14.7x	14.3x
EV / EBITDA	31.7x	22.3x	25.1x	25.7x	20.8x	19.7x	17.9x	17.4x
EV / EBIT	31.8x	22.3x	24.4x	25.7x	20.8x	18.7x	18x	17.5x
EV / FCF	-43.1x	-82.8x	-36.8x	-14.2x	-	-16.2x	40.4x	39x
FCF Yield	-2.32%	-1.21%	-2.72%	-7.03%	-	-6.18%	2.47%	2.57%
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%	2.55%	2.66%	2.79%
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	402.20	402.20	402.20
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	-	16.12x	19.73x	2.55%	2.77B
SUN HUNG KAI PROPERTIES LIMITED	16.01x	5.02x	13.53x	3.17%	45.58B
MITSUBISHI ESTATE CO., LTD.	21.11x	4.3x	17.62x	1.19%	31.22B
CHINA RESOURCES LAND LIMITED	8.85x	1.49x	7.65x	3.98%	31.49B
EMAAR PROPERTIES	5.77x	0.68x	1.39x	8.65%	27.82B
MITSUI FUDOSAN CO., LTD.	14.33x	3.11x	14.9x	2.45%	25.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.38x	6.88x	18.47x	1.39%	21.75B
CK ASSET HOLDINGS LIMITED	8.96x	2.31x	7.11x	4.07%	21.13B
Average	12.92x	4.99x	12.55x	3.43%	25.93B
Weighted average by Cap.	13.29x	3.62x	11.74x	3.54%