Valuation Kungsleden

Stocks

Market Closed - Nasdaq Stockholm 11:29:54 2021-12-03 EST			5-day change	1st Jan Change
121.10 ^SEK	+0.08%		-.--%	-

24-07-16	Kungsleden AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
24-02-14	Kungsleden AB Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	13,738	21,491	19,678	26,042	26,042	26,042
Change	-	56.44%	-8.43%	32.34%	0%	0%
Enterprise Value (EV) ¹	30,183	39,945	39,108	45,887	45,674	42,663
Change	-	32.34%	-2.09%	17.33%	-0.46%	-6.59%
P/E	6.68x	9.57x	12x	4.64x	-182x	-6.99x
PBR	0.87x	1.23x	1.06x	1.12x	1.11x	1.32x
PEG	-	1.04x	-0.4x	0x	2x	-0x
Capitalization / Revenue	5.76x	8.87x	7.78x	10x	9.39x	8.95x
EV / Revenue	12.7x	16.5x	15.5x	17.7x	16.5x	14.7x
EV / EBITDA	20.2x	26.5x	23.8x	27x	24.7x	21.7x
EV / EBIT	20.3x	26.5x	23.8x	27.1x	24.7x	21.7x
EV / FCF	35.6x	50x	54.1x	59.8x	64.7x	30x
FCF Yield	2.81%	2%	1.85%	1.67%	1.54%	3.33%
Dividend per Share ²	2.4	2.6	2.8	-	-	-
Rate of return	3.82%	2.64%	3.11%	-	-	-
EPS ²	9.409	10.28	7.496	26.11	-0.665	-17.32
Distribution rate	25.5%	25.3%	37.4%	-	-	-
Net sales ¹	2,385	2,423	2,530	2,593	2,773	2,909
EBITDA ¹	1,492	1,508	1,643	1,697	1,847	1,969
EBIT ¹	1,490	1,506	1,641	1,695	1,846	1,968
Net income ¹	2,055	2,245	1,636	5,630	-143	-3,724
Net Debt ¹	16,445	18,454	19,430	19,845	19,632	16,621
Reference price ²	62.90	98.40	90.10	121.10	121.10	121.10
Nbr of stocks (in thousands)	218,403	218,403	218,403	215,042	215,042	215,042
Announcement Date	3/19/19	3/19/20	3/25/21	6/1/22	6/1/23	4/30/24

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KUNGSLEDEN	-	-	-	-	2.88B
SUN HUNG KAI PROPERTIES LIMITED	15.12x	4.83x	12.98x	3.35%	43.02B
CHINA RESOURCES LAND LIMITED	8.99x	1.53x	8x	3.95%	31.08B
MITSUBISHI ESTATE CO., LTD.	18.21x	4.03x	16.43x	1.35%	27.8B
EMAAR PROPERTIES	5.54x	0.73x	1.56x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.54x	3.04x	14.65x	2.6%	24.64B
ALPHA DHABI HOLDING	8.15x	0.9x	3.29x	2.74%	20.84B
CK ASSET HOLDINGS LIMITED	10.6x	2.06x	9.6x	4.19%	20.07B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.56x	2.82x	10.94x	3.6%	23.55B
Weighted average by Cap.	11.87x	2.93x	10.93x	3.65%