Valuation Heimstaden AB Boerse Muenchen

Stocks

Real-time Boerse Muenchen 08:14:18 2026-09-22 EDT			5-day change	1st Jan Change
1.850 ^EUR	+1.09%		+0.55%	-6.92%

04:47am	Rating agency: Expropriation plans threaten companies' credit quality, but not necessarily Berlin's	RE
09-08	Vinga Corporate Bond rose 0.17% in August: added Sparc Group after positive Q2 report	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,551	6,348	3,813	2,722	2,917	4,080
Change	-	14.37%	-39.94%	-28.6%	7.14%	39.87%
Enterprise Value (EV) ¹	70,921	163,263	193,612	193,330	195,329	176,087
Change	-	130.21%	18.59%	-0.15%	1.03%	-9.85%
P/E	1.25x	0.43x	-0.82x	-0.18x	1.06x	0.62x
PBR	0.25x	0.18x	0.1x	0.15x	0.12x	0.17x
PEG	-	0x	0x	-0x	-0x	0x
Capitalization / Revenue	0.79x	0.63x	0.26x	0.17x	0.17x	0.23x
EV / Revenue	10.1x	16.3x	13x	12x	11.1x	9.74x
EV / EBITDA	18.8x	50.9x	23.6x	22.5x	19.4x	16.3x
EV / EBIT	18.9x	50.9x	23.7x	22.6x	19.5x	16.3x
EV / FCF	53.8x	27.8x	-19,606x	125x	189x	51.3x
FCF Yield	1.86%	3.6%	-0.01%	0.8%	0.53%	1.95%
Dividend per Share ²	2	2	2	-	-	-
Rate of return	5.6%	6.01%	10%	-	-	-
EPS ²	28.5	77.45	-24.28	-79.58	14.49	34.31
Distribution rate	7.02%	2.58%	-8.24%	-	-	-
Net sales ¹	7,048	10,011	14,842	16,139	17,587	18,073
EBITDA ¹	3,766	3,210	8,210	8,611	10,060	10,825
EBIT ¹	3,749	3,204	8,186	8,571	10,030	10,771
Net income ¹	4,431	10,208	-4,628	-15,171	2,763	6,541
Net Debt ¹	65,370	156,915	189,799	190,608	192,412	172,007
Reference price ²	35.70	33.30	20.00	14.28	15.30	21.40
Nbr of stocks (in thousands)	155,478	190,634	190,634	190,634	190,634	190,634
Announcement Date	3/18/21	2/28/22	2/24/23	2/26/24	2/28/25	2/27/26

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.34x	4.63x	12.45x	3.53%	40.81B
EMAAR PROPERTIES	5.71x	0.76x	1.6x	8.67%	27.77B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.6B
CHINA RESOURCES LAND LIMITED	7.94x	1.42x	7.86x	4.46%	26.52B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.38B
ALPHA DHABI HOLDING	8.02x	0.89x	3.24x	2.79%	20.52B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.69B
HONGKONG LAND HOLDINGS LIMITED	38.23x	13.99x	35.22x	3.11%	18.46B
Average	14.34x	4.12x	12.89x	3.58%	25.14B
Weighted average by Cap.	13.78x	3.85x	12.25x	3.69%