Valuation Eastnine London S.E.

Stocks

Market Closed - London S.E. 11:37:32 2026-04-16 EDT			5-day change	1st Jan Change
48.35 ^SEK	+74.19%		+5.11%	-4.26%

08-17	Lannebo Real Estate Fund rose 1.7% in July, Eastnine strengthens its position in Poland	FW
08-07	PriorNilsson Fastighet rose 2.96 percent in July, interest-rate levels still attractive	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,508	2,683	3,824	4,574	4,918	4,483	-	-
Change	-	-23.54%	42.53%	19.61%	7.53%	-8.85%	-	-
Enterprise Value (EV) ¹	3,508	6,199	5,610	9,901	9,719	11,802	10,852	10,618
Change	-	76.69%	-9.5%	76.5%	-1.84%	21.43%	-8.05%	-2.16%
P/E	4.62x	2.18x	-4.69x	58.7x	11x	11.9x	8.65x	7.84x
PBR	-	0.49x	0.84x	0.92x	0.99x	0.84x	0.79x	0.75x
PEG	-	0x	0x	-1x	0x	-0.8x	0.2x	0.8x
Capitalization / Revenue	15.4x	7.79x	9.34x	9.68x	7.5x	6.45x	5.76x	5.44x
EV / Revenue	15.4x	18x	13.7x	21x	14.8x	17x	13.9x	12.9x
EV / EBITDA	-	23.5x	16.5x	25.4x	17.3x	21.1x	18.7x	17.5x
EV / EBIT	-	23.5x	16.5x	25.4x	17.3x	20.6x	16.3x	15.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.85	0.85	1.16	1.2	1.28	1.307	1.405	1.405
Rate of return	2.15%	2.81%	2.7%	2.56%	2.54%	2.85%	3.06%	3.06%
EPS ²	8.578	13.87	-9.168	0.7967	4.567	3.864	5.299	5.851
Distribution rate	9.91%	6.13%	-12.7%	151%	28%	33.8%	26.5%	24%
Net sales ¹	227.7	344.2	409.3	472.6	655.6	695.4	778.5	824.6
EBITDA ¹	-	264.3	339	389.5	562.5	559.7	581.4	608.3
EBIT ¹	-	264.3	339	389.5	562.5	574	664.8	703.2
Net income ¹	764.8	1,233	-815.5	67.24	443.3	375.3	450.7	496
Net Debt ¹	-	3,516	1,786	5,328	4,801	7,319	6,369	6,135
Reference price ²	39.60	30.20	43.00	46.80	50.30	45.85	45.85	45.85
Nbr of stocks (in thousands)	88,596	88,831	88,924	97,740	97,774	97,774	-	-
Announcement Date	2/11/22	2/8/23	2/6/24	2/5/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HUFVUDSTADEN AB	22.47x	14.13x	19.87x	2.53%	2.46B
CA IMMOBILIEN ANLAGEN AG	16.01x	16.24x	22.18x	3.98%	2.38B
HYSAN DEVELOPMENT COMPANY LIMITED	10.86x	13.05x	16.42x	6.25%	2.26B
ENTRA ASA	-53.71x	16.01x	18.38x	2.04%	2.05B
WEWORK INDIA MANAGEMENT LIMITED	49.54x	3.13x	4.81x	-	997M
HEIWA REAL ESTATE CO., LTD.	13.3x	6.54x	18.67x	4.36%	983M
Average	9.75x	11.52x	16.72x	3.83%	1.86B
Weighted average by Cap.	6.30x	13.06x	17.93x	3.78%