Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-02 EDT			5-day change	1st Jan Change
31.85 ^SEK	+0.63%		+0.79%	-23.16%

09-17	Swedish Logistic Property Signs 12-Year Lease Agreement for New Logistics Facility in Helsingborg	CI
09-17	Swedish Logistic Property Plans SEK224 Million Project in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,430	7,377	10,104	11,614	8,985	-	-
Change	-	66.54%	36.96%	14.95%	-22.64%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	18,970	18,481	18,056
Change	-	35.68%	36.39%	29.39%	-7.31%	-2.58%	-2.3%
P/E	10.2x	21x	15.7x	15x	12.8x	12.4x	11.8x
PBR	1.2x	1.43x	1.47x	1.37x	0.93x	0.85x	0.78x
PEG	0x	-0.6x	0.3x	1.3x	-1.3x	4.19x	2.39x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	7.23x	6.68x	6.31x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	15.3x	13.7x	12.7x
EV / EBITDA	28.5x	22.7x	27x	23.7x	17.7x	15.7x	14.4x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	17.6x	15.9x	15x
EV / FCF	-	-141x	-17.2x	-401x	-34.1x	52.3x	39.7x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-2.93%	1.91%	2.52%
Dividend per Share ²	-	-	-	-	0.4	0.22	0.44
Rate of return	-	-	-	-	1.26%	0.69%	1.38%
EPS ²	2.4	1.55	2.48	2.77	2.493	2.566	2.693
Distribution rate	-	-	-	-	16%	8.57%	16.3%
Net sales ¹	411	585	710	1,015	1,243	1,345	1,423
EBITDA ¹	300	512	585	864	1,070	1,174	1,258
EBIT ¹	277	511	635	864	1,077	1,159	1,202
Net income ¹	419	308	587	726	725.6	742	807
Net Debt ¹	4,118	4,220	5,714	8,852	9,985	9,496	9,071
Reference price ²	24.40	32.55	39.00	41.45	31.85	31.85	31.85
Nbr of stocks (in thousands)	181,541	226,641	259,070	280,205	282,117	-	-
Announcement Date	2/16/23	2/15/24	2/4/25	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.($)
SWEDISH LOGISTIC PROPERTY AB	12.78x	15.27x	17.73x	1.26%	895M
VINGROUP	60.56x	-	-	-	64.64B
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	39.14B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	26.73B
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	26.68B
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	24.33B
VINHOMES	9.11x	3.35x	7.66x	-.--%	21.47B
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	20.47B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
Average	15.85x	3.89x	9.83x	3.24%	27.21B
Weighted average by Cap.	22.71x	2.68x	9.20x	3.6%