Valuation NP3 AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-11 EDT			5-day change	1st Jan Change
258.00 ^SEK	-0.96%		-3.19%	-0.39%

07-16	Länsförsäkringar Real Estate Fund fell 4.72% in June, overweight positions in Logistea and SLP weighed	FW
07-13	SB1 Markets raises NP3 target price to 315 kronor (310), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,736	10,845	13,397	15,391	15,949	16,056	-	-
Change	-	-45.05%	23.53%	14.88%	3.63%	0.67%	-	-
Enterprise Value (EV) ¹	29,943	22,876	25,157	27,881	29,889	31,783	31,867	31,836
Change	-	-23.6%	9.97%	10.83%	7.21%	6.34%	0.26%	-0.1%
P/E	-	-	-	17.6x	-	13.8x	15.2x	14.5x
PBR	3.6x	1.69x	2.03x	1.9x	1.8x	1.52x	1.38x	1.27x
PEG	-	-	-	-	-	-	-1.73x	3.36x
Capitalization / Revenue	15.9x	6.99x	7.46x	7.73x	7.01x	6.37x	6.01x	5.77x
EV / Revenue	24.2x	14.7x	14x	14x	13.1x	12.6x	11.9x	11.4x
EV / EBITDA	29.6x	21.2x	19.7x	-	18.3x	17.4x	16.4x	15.6x
EV / EBIT	-	18.6x	20x	19.4x	17.7x	16.3x	16.1x	15.5x
EV / FCF	-	-	-	-	-	-53.8x	56.9x	43.3x
FCF Yield	-	-	-	-	-	-1.86%	1.76%	2.31%
Dividend per Share ²	4.3	5	5.475	5.2	6.4	6.931	7.248	7.613
Rate of return	1.19%	2.52%	2.35%	2.08%	2.47%	2.66%	2.78%	2.92%
EPS ²	-	-	-	14.17	-	18.84	17.18	17.92
Distribution rate	-	-	-	36.7%	-	36.8%	42.2%	42.5%
Net sales ¹	1,238	1,551	1,797	1,992	2,274	2,521	2,672	2,784
EBITDA ¹	1,013	1,081	1,279	-	1,634	1,822	1,948	2,043
EBIT ¹	-	1,232	1,259	1,438	1,684	1,954	1,979	2,050
Net income ¹	2,017	1,224	-62	914	1,276	1,300	1,149	1,254
Net Debt ¹	10,207	12,031	11,760	12,490	13,940	15,728	15,811	15,780
Reference price ²	362.50	198.60	233.00	250.00	259.00	260.50	260.50	260.50
Nbr of stocks (in thousands)	54,445	54,608	57,497	61,562	61,581	61,635	-	-
Announcement Date	2/11/22	4/6/23	2/9/24	2/7/25	2/6/26	-	-	-

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.($)
NP3 AB	-	12.61x	17.44x	2.66%	1.69B
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.47x	3.78x	11.24x	3.49%	23.51B
Weighted average by Cap.	11.83x	2.98x	10.64x	3.63%