Valuation Diös AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 18:25:00 01/07/2026 +03			5-day change	1st Jan Change
64.10 ^SEK	-0.31%		+1.05%	-1.92%

06-29	Diös Extends Lease Agreement with the County Administrative Board in Luleå	FW
06-23	Dios leases more than 1,000 square meters to software company in Skellefteå	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,792	10,671	12,248	11,201	9,308	8,911	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-4.26%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,495	26,951	27,173
Change	-	-11.67%	8.9%	-4.86%	-5.13%	0.42%	1.72%	0.82%
P/E	6.96x	12.9x	-14.4x	16.2x	11.5x	10.2x	9.69x	9.61x
PBR	1.42x	0.88x	1.12x	0.96x	0.76x	0.7x	0.68x	0.66x
PEG	-	-0.2x	0x	-0x	0.7x	1x	1.8x	12.66x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.39x	3.3x	3.21x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	10.1x	9.99x	9.79x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.6x	15.4x	15x
EV / EBIT	25x	19.5x	18x	16.9x	15.2x	16.9x	16.7x	16.5x
EV / FCF	-	-	-45.2x	-155x	-614x	-282x	-522x	-4,529x
FCF Yield	-	-	-2.21%	-0.65%	-0.16%	-0.35%	-0.19%	-0.02%
Dividend per Share ²	3.52	2	-	2.2	-	2.5	2.638	2.8
Rate of return	2.96%	2.65%	-	2.78%	-	3.9%	4.11%	4.36%
EPS ²	17.08	5.87	-6.01	4.88	5.7	6.285	6.622	6.673
Distribution rate	20.6%	34.1%	-	45.1%	-	39.8%	39.8%	42%
Net sales ¹	1,967	2,209	2,504	2,527	2,662	2,628	2,697	2,775
EBITDA ¹	1,214	1,379	1,622	1,643	1,738	1,694	1,750	1,808
EBIT ¹	1,214	1,379	1,622	1,643	1,738	1,563	1,617	1,649
Net income ¹	2,306	830	-850	691	808	907.8	967.1	985.6
Net Debt ¹	13,598	16,171	16,984	16,609	17,075	17,584	18,040	18,262
Reference price ²	118.80	75.45	86.60	79.20	65.65	64.15	64.15	64.15
Nbr of stocks (in thousands)	141,344	141,431	141,431	141,431	141,785	138,916	-	-
Announcement Date	2/11/22 A	2/14/23 A	2/16/24 A	2/14/25 A	2/13/26 A	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.49x	4.61x	12.54x	3.48%	41.5B
MITSUBISHI ESTATE CO., LTD.	22.75x	4.42x	18.56x	1.12%	30.77B
EMAAR PROPERTIES	6.01x	0.72x	1.46x	8.39%	28.68B
CHINA RESOURCES LAND LIMITED	7.58x	1.38x	6.9x	4.7%	27.28B
MITSUI FUDOSAN CO., LTD.	15.12x	3.14x	15.52x	2.32%	25.06B
ALPHA DHABI HOLDING	15.51x	0.99x	6.54x	2.4%	21.53B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.22x	6.86x	19.44x	1.17%	21.26B
CK ASSET HOLDINGS LIMITED	9.03x	2.17x	7.47x	4.12%	19.72B
ALDAR PROPERTIES	7.87x	1.74x	5.63x	2.81%	17.72B
Average	12.73x	2.89x	10.45x	3.39%	25.95B
Weighted average by Cap.	13.09x	3.02x	10.76x	3.48%