Valuation Diös AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 12/06/2026 +03			5-day change	1st Jan Change
65.00 ^SEK	+1.09%		+2.20%	-0.99%

06-04	Diös signs leases with three new tenants in Umeå	FW
06-01	Diös, Gastrobility Group sign lease in Sundsvall	RE

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	9,030	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-2.99%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,682	27,142	27,368
Change	-	-11.67%	8.9%	-4.86%	-5.13%	1.13%	1.72%	0.83%
P/E Ratio	6.96x	12.9x	-14.4x	16.2x	11.5x	10.3x	9.87x	9.8x
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	2.16x	13.75x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.43x	3.34x	3.24x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	10.1x	10x	9.83x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.8x	15.5x	15.1x
EV / EBIT	25x	19.5x	18x	16.9x	15.2x	17x	16.7x	16.5x
EV / FCF	-	-	-45.2x	-155x	-614x	-284x	-526x	-4,561x
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%	-	3.85%	4.06%	4.31%
EPS ²	17.08	5.87	-6.01	4.88	5.7	6.302	6.589	6.636
Distribution rate	20.6%	34.1%	-	45.1%	-	39.7%	40%	42.2%
Net sales ¹	1,967	2,209	2,504	2,527	2,662	2,633	2,704	2,783
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	1,567	1,623	1,655
Net income ¹	2,306	830	-850	691	808	909.6	963.8	981.9
Net Debt ¹	13,598	16,171	16,984	16,609	17,075	17,652	18,112	18,339
Reference price ²	118.80	75.45	86.60	79.20	65.65	65.00	65.00	65.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIÖS AB	10.32x	10.13x	15.75x	3.85%	961M
SUN HUNG KAI PROPERTIES LIMITED	15x	4.68x	12.82x	3.34%	43.27B
CHINA RESOURCES LAND LIMITED	9.42x	1.56x	7.8x	3.78%	33.93B
MITSUBISHI ESTATE CO., LTD.	23.03x	4.45x	18.7x	1.1%	31.6B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.71x	3.2x	15.81x	2.23%	26.43B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.85x	1.78x	15.16x	3.19%	21.92B
CK ASSET HOLDINGS LIMITED	9.46x	2.28x	7.85x	3.93%	20.67B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.48x	6.71x	19.02x	1.23%	20.58B
Average	12.91x	3.94x	12.70x	3.47%	25.28B
Weighted average by Cap.	13.46x	3.22x	12.17x	3.46%