Valuation Eastnine

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-23 EDT			5-day change	1st Jan Change
42.70 ^SEK	-1.16%		-0.47%	-15.11%

10-22	Pareto Securities lowers price target for Eastnine to SEK 54 (55), reiterates buy	FW
10-22	Eastnine AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

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	4,175	-	-
Change	-	-23.54%	42.53%	19.61%	7.53%	-15.11%	-	-
Enterprise Value (EV) ¹	3,508	6,199	5,610	9,901	9,719	11,147	11,363	11,100
Change	-	76.69%	-9.5%	76.5%	-1.84%	14.69%	1.94%	-2.31%
P/E	4.62x	2.18x	-4.69x	58.7x	11x	11.1x	8.06x	7.3x
PBR	-	0.49x	0.84x	0.92x	0.99x	0.77x	0.74x	0.69x
PEG	-	0x	0x	-1x	0x	-0.7x	0.2x	0.7x
Capitalization / Revenue	15.4x	7.79x	9.34x	9.68x	7.5x	5.86x	4.95x	4.59x
EV / Revenue	15.4x	18x	13.7x	21x	14.8x	15.6x	13.5x	12.2x
EV / EBITDA	-	23.5x	16.5x	25.4x	17.3x	18.9x	15.4x	13.5x
EV / EBIT	-	23.5x	16.5x	25.4x	17.3x	18.9x	15.7x	14.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.85	0.85	1.16	1.2	1.28	1.302	1.392	1.392
Rate of return	2.15%	2.81%	2.7%	2.56%	2.54%	3.05%	3.26%	3.26%
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%	33.7%	26.3%	23.8%
Net sales ¹	227.7	344.2	409.3	472.6	655.6	712.6	843.5	909.4
EBITDA ¹	-	264.3	339	389.5	562.5	590.5	737.6	819.7
EBIT ¹	-	264.3	339	389.5	562.5	590.5	722	785.2
Net income ¹	764.8	1,233	-815.5	67.24	443.3	342.7	419.9	476.3
Net Debt ¹	-	3,516	1,786	5,328	4,801	6,972	7,188	6,925
Reference price ²	39.60	30.20	43.00	46.80	50.30	42.70	42.70	42.70
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.($)
EASTNINE	11.05x	15.64x	18.88x	3.05%	421M
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.87x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	16.67x	4.54x	11.50x	3.32%	27.83B
Weighted average by Cap.	24.57x	3.19x	10.68x	3.49%