Valuation Pandox AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:29:56 2026-03-20 EDT			5-day change	1st Jan Change
19.22 ^USD	-4.22%		-.--%	-4.22%

06-17	Patient investors stand to reap significant rewards in the real estate sector	FW
06-12	Pandox Executive Purchases Shares Worth Nearly SEK 0.6m	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,842	21,400	27,651	37,325	39,504	32,421	-	-
Change	-	-20.27%	29.21%	34.99%	5.84%	-17.93%	-	-
Enterprise Value (EV) ¹	57,872	56,864	62,508	74,738	91,364	81,831	82,029	82,209
Change	-	-1.74%	9.93%	19.57%	22.25%	-10.43%	0.24%	0.22%
P/E	44x	5.07x	-47.3x	21.2x	12.6x	11.6x	11.8x	11.4x
PBR	1.06x	0.7x	0.94x	1.11x	1.17x	0.87x	0.83x	0.78x
PEG	-	0x	0x	-0x	0.2x	-1x	-6.22x	3.28x
Capitalization / Revenue	8.2x	3.78x	4.04x	5.23x	5.29x	3.84x	3.73x	3.64x
EV / Revenue	17.7x	10.1x	9.13x	10.5x	12.2x	9.68x	9.43x	9.22x
EV / EBITDA	31x	17.2x	16.9x	18.9x	22.4x	16x	15.5x	15.2x
EV / EBIT	36.9x	19.3x	17.1x	20.4x	22.9x	16.7x	16.2x	15.9x
EV / FCF	-53x	76.8x	87.8x	93.2x	45.4x	9.36x	61.6x	57.6x
FCF Yield	-1.89%	1.3%	1.14%	1.07%	2.2%	10.7%	1.62%	1.74%
Dividend per Share ²	-	2.5	4	4.25	4.5	4.943	5.15	5.507
Rate of return	-	2.15%	2.66%	2.22%	2.22%	2.97%	3.09%	3.31%
EPS ²	3.32	22.94	-3.18	9.04	16.13	14.34	14.07	14.56
Distribution rate	-	10.9%	-126%	47%	27.9%	34.5%	36.6%	37.8%
Net sales ¹	3,273	5,654	6,849	7,136	7,469	8,449	8,698	8,916
EBITDA ¹	1,868	3,304	3,696	3,961	4,086	5,130	5,299	5,419
EBIT ¹	1,570	2,951	3,660	3,655	3,986	4,897	5,059	5,175
Net income ¹	610	4,217	-585	1,689	3,139	2,699	2,592	2,684
Net Debt ¹	31,030	35,464	34,857	37,413	51,860	49,410	49,608	49,788
Reference price ²	146.00	116.40	150.40	191.80	203.00	166.60	166.60	166.60
Nbr of stocks (in thousands)	183,850	183,850	183,850	194,603	194,603	194,603	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.56x	4.57x	12.5x	3.44%	41.99B
EMAAR PROPERTIES	6.51x	0.89x	1.79x	7.75%	31.04B
MITSUBISHI ESTATE CO., LTD.	21.88x	4.32x	18.13x	1.16%	29.8B
CHINA RESOURCES LAND LIMITED	7.88x	1.41x	7.05x	4.52%	28.36B
MITSUI FUDOSAN CO., LTD.	14.91x	3.12x	15.42x	2.35%	24.89B
ALPHA DHABI HOLDING	15.78x	1.01x	6.65x	2.36%	21.92B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.36x	6.68x	18.95x	1.23%	20.27B
CK ASSET HOLDINGS LIMITED	9.14x	2.2x	7.57x	4.07%	19.96B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.92x	1.63x	13.88x	3.81%	18.33B
Average	12.88x	2.87x	11.33x	3.41%	26.29B
Weighted average by Cap.	13.03x	2.95x	11.16x	3.53%