Valuation Catena AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-31 EDT			5-day change	1st Jan Change
394.40 ^SEK	-0.15%		+2.23%	-12.51%

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	26,187	-	-
Change	-	-24.21%	34.32%	20.62%	-4.69%	-3.76%	-	-
Enterprise Value (EV) ¹	33,801	26,238	35,222	44,504	44,538	50,503	50,331	50,335
Change	-	-22.38%	34.24%	26.35%	0.08%	13.39%	-0.34%	0.01%
P/E	8.46x	8.7x	23.9x	24.4x	-	12.8x	12.4x	12x
PBR	2.07x	1.16x	1.36x	1.24x	1.14x	0.92x	0.87x	0.83x
PEG	-	-0.3x	-0.4x	-12.68x	-	-	3.37x	3.53x
Capitalization / Revenue	16.8x	11.4x	13.1x	13x	10.3x	8.27x	7.59x	7.37x
EV / Revenue	24.4x	17x	19.5x	20.3x	16.8x	16x	14.6x	14.2x
EV / EBITDA	31.7x	22.3x	25.1x	25.7x	20.8x	19.5x	17.7x	17.2x
EV / EBIT	31.8x	22.3x	24.4x	25.7x	20.8x	18.5x	17.8x	17.4x
EV / FCF	-43.1x	-82.8x	-36.8x	-14.2x	-	-16x	40x	38.6x
FCF Yield	-2.32%	-1.21%	-2.72%	-7.03%	-	-6.25%	2.5%	2.59%
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%	2.6%	2.71%	2.84%
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	394.40	394.40	394.40
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	-	15.97x	19.54x	2.59%	2.75B
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.4x	3.2%	45.04B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.72x	4.01%	30.91B
MITSUBISHI ESTATE CO., LTD.	20.36x	4.2x	17.14x	1.23%	30.8B
MITSUI FUDOSAN CO., LTD.	14.9x	3.17x	15.19x	2.36%	27.19B
EMAAR PROPERTIES	5.57x	0.59x	1.22x	9.04%	26.61B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.86x	6.8x	18.18x	1.43%	21.45B
ALPHA DHABI HOLDING	7.67x	0.85x	3.09x	2.91%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.57x	1.67x	14.49x	3.57%	19.26B
Average	11.97x	4.21x	11.73x	3.42%	24.53B
Weighted average by Cap.	12.52x	3.23x	11.24x	3.49%