Stock 0HEZ EASTNINE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eastnine London S.E.

Equities

0HEZ

SE0022050183

Real Estate Development & Operations

Market Closed - London S.E.
Other stock markets
 09:55:09 2020-07-10 EDT 		5-day change 1st Jan Change
27.76 SEK +2.61% Intraday chart for Eastnine -34.61% -35.30%
04-25 Eastnine AB Elects Louise Richnau as Board Member CI
04-25 Eastnine AB Approves Dividend, Payable on 3 May 2024, 30 August 2024, 15 November 2024 and 24 January 2025 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,906 2,769 3,508 2,683 3,824 3,721 - -
Enterprise Value (EV) 1 3,999 4,304 3,508 6,199 5,610 5,465 5,382 5,299
P/E ratio 7.84 x 7.33 x 4.62 x 2.18 x -4.69 x 13.6 x 12.5 x 12 x
Yield 2% 2.46% 2.15% 2.81% 2.7% 3.18% 3.42% 3.58%
Capitalization / Revenue 20.5 x 14.4 x 15.4 x 7.79 x 9.34 x 8.79 x 8.59 x 8.37 x
EV / Revenue 28.2 x 22.3 x 15.4 x 18 x 13.7 x 12.9 x 12.4 x 11.9 x
EV / EBITDA - 31.3 x - 23.5 x 16.5 x 15.8 x 15.2 x 14.6 x
EV / FCF -4,216,646 x -7,815,184 x - - - - - -
FCF Yield -0% -0% - - - - - -
Price to Book 1.02 x 0.87 x - 0.49 x 0.84 x 0.78 x 0.77 x 0.75 x
Nbr of stocks (in thousands) 84,596 88,596 88,596 88,831 88,924 88,924 - -
Reference price 2 34.35 31.25 39.60 30.20 43.00 41.85 41.85 41.85
Announcement Date 20-02-21 21-02-17 22-02-11 23-02-08 24-02-06 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 141.6 192.7 227.7 344.2 409.3 423.3 433.2 444.5
EBITDA 1 - 137.7 - 264.3 339 345.4 354.6 363.7
EBIT 1 401.4 137.7 - 264.3 339 342.4 352.9 357.4
Operating Margin 283.46% 71.48% - 76.78% 82.82% 80.89% 81.46% 80.42%
Earnings before Tax (EBT) 1 401.4 408.6 803 1,284 -844.6 257.3 307.7 320.2
Net income 1 374.1 363 764.8 1,233 -815.5 176.7 203.7 211
Net margin 264.2% 188.44% 335.97% 358.3% -199.21% 41.74% 47.01% 47.47%
EPS 2 4.383 4.264 8.578 13.87 -9.168 3.072 3.336 3.482
Free Cash Flow -948.4 -550.7 - - - - - -
FCF margin -669.75% -285.87% - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.6865 0.7675 0.8500 0.8500 1.160 1.331 1.432 1.498
Announcement Date 20-02-21 21-02-17 22-02-11 23-02-08 24-02-06 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 57.64 64.64 77.95 89.03 96.5 102.6 108.4 106.4 101.5 105.5 106.3 106.3 106.3 - -
EBITDA 1 - - 58.1 71.79 75.77 84.67 - 89.67 82.81 83.33 87.43 87.43 86.89 - -
EBIT 1 - 46.49 58.1 71.79 75.77 84.67 89.91 89.67 82.81 83.33 86.55 86.32 84.94 - -
Operating Margin - 71.92% 74.53% 80.64% 78.52% 82.51% 82.93% 84.25% 81.59% 79% 81.44% 81.22% 79.92% - -
Earnings before Tax (EBT) 1 - -342.1 835.4 718.7 9.451 -148.8 -418 -301 -9.349 88.16 48.7 49.01 72.75 65.21 66.2
Net income 1 - -345.2 812.4 709 -3.147 -132.7 -415.7 -301.4 1.947 58.56 38.62 37.94 44.33 31.57 28.85
Net margin - -533.99% 1,042.22% 796.38% -3.26% -129.36% -383.49% -283.17% 1.92% 55.52% 36.34% 35.7% 41.71% - -
EPS - - - - - - - - - - - - - - -
Dividend per Share 2 - - - - 0.2125 0.2125 0.2125 0.2125 0.5225 - 0.2812 0.2812 0.2812 - -
Announcement Date 22-02-11 22-05-04 22-07-14 22-11-09 23-02-08 23-05-03 23-07-07 23-10-26 24-02-06 24-04-24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,093 1,535 - 3,516 1,786 1,743 1,661 1,578
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 11.15 x - 13.31 x 5.269 x 5.047 x 4.683 x 4.338 x
Free Cash Flow -948 -551 - - - - - -
ROE (net income / shareholders' equity) 13.9% 12.5% - - - 1.8% 2.45% 2.52%
ROA (Net income/ Total Assets) - 7.84% - - - - - -
Assets 1 - 4,632 - - - - - -
Book Value Per Share 2 33.50 35.80 - 61.10 50.90 53.70 54.70 55.70
Cash Flow per Share 1.050 1.320 - - - - - -
Capex 1 - 639 - - 25.6 34.9 34.9 34.9
Capex / Sales - 331.87% - - 6.26% 8.25% 8.06% 7.85%
Announcement Date 20-02-21 21-02-17 22-02-11 23-02-08 24-02-06 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Eastnine

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
41.85 SEK
Average target price
48.75 SEK
Spread / Average Target
+16.49%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Office Real Estate Development

1st Jan change Capi.
CA IMMOBILIEN ANLAGEN AG Stock CA Immobilien Anlagen AG
-9.09% 3.08B
HUFVUDSTADEN AB Stock Hufvudstaden AB
-8.30% 2.43B
ENTRA ASA Stock Entra ASA
-2.60% 1.94B
HYSAN DEVELOPMENT COMPANY LIMITED Stock Hysan Development Company Limited
-19.74% 1.68B
PLATZER FASTIGHETER HOLDING AB Stock Platzer Fastigheter Holding AB
+14.49% 1.08B
HEIWA REAL ESTATE CO., LTD. Stock Heiwa Real Estate Co., Ltd.
+2.65% 888M
CROMWELL PROPERTY GROUP Stock Cromwell Property Group
+10.71% 734M
BEIJING ELECTRONIC ZONE HIGH-TECH GROUP CO., LTD. Stock Beijing Electronic Zone High-tech Group Co., Ltd.
-7.61% 631M
EMPERADOR PROPERTIES SOCIMI, S.A. Stock Emperador Properties SOCIMI, S.A.
0.00% 465M
Office Real Estate Development
  1. Stock Market
  2. Equities
  3. EAST Stock
  4. 0HEZ Stock
  5. Financials Eastnine