Valuation Heimstaden AB

Stocks

Delayed Nasdaq Stockholm 07:41:55 2026-10-23 EDT			5-day change	1st Jan Change
18.45 ^SEK	-0.27%		-4.65%	-13.79%

07:21am	Vonovia and Heimstaden face multibillion-euro losses in Berlin nationalization - FT	FW
10-19	Vonovia falls on reports of Berlin housing nationalization, expected to also hit Heimstaden - FAZ	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.($)
HEIMSTADEN AB	-	-	-	-	356M
VINGROUP	62.96x	-	-	-	67.56B
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	38.49B
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	28.88B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	26.77B
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	26.49B
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	19.69B
VINHOMES	8.59x	3.04x	7.1x	-.--%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	19.06B
Average	17.04x	3.13x	10.49x	3.36%	27.5B
Weighted average by Cap.	24.13x	3.12x	10.50x	3.52%