Valuation Kallebäck Property Invest AB
Stocks
KAPIAB
SE0005704079
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 203.00 SEK | 0.00% |
|
-0.98% | -1.46% |
| 03-18 | Kallebàck Property proposes Ulrika Danielsson as new Chairman | FW |
| 02-20 | Kalleback Property Invest proposes 2025 dividend of SEK 12.00 per share | RE |
Company Valuation: Kallebäck Property Invest AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 620.5 | 751.9 | 662.5 | 611.4 | 642.4 | 751.9 |
| Change | - | 21.18% | -11.89% | -7.71% | 5.07% | 17.05% |
| Enterprise Value (EV) 1 | 1,067 | 1,165 | 1,088 | 1,046 | 1,079 | 1,195 |
| Change | - | 9.27% | -6.65% | -3.84% | 3.13% | 10.76% |
| P/E | 14.7x | 7.03x | 12.2x | 58x | 8.36x | 9.98x |
| PBR | 1.23x | 1.32x | 1.15x | 1.12x | 1.11x | 1.23x |
| PEG | - | 0x | -0.2x | -0.7x | 0x | -4.98x |
| Capitalization / Revenue | 8.69x | 10.4x | 8.71x | 7.2x | 7.15x | 8.18x |
| EV / Revenue | 14.9x | 16.1x | 14.3x | 12.3x | 12x | 13x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 16.5x | 17.7x | 15.4x | 13.6x | 13.2x | 14.4x |
| EV / FCF | 80.2x | 17x | 29.5x | 55.8x | 36.2x | 24.8x |
| FCF Yield | 1.25% | 5.89% | 3.39% | 1.79% | 2.76% | 4.04% |
| Dividend per Share 2 | 12 | 12 | 12 | 12 | 12 | 12 |
| Rate of return | 7.06% | 5.83% | 6.61% | 7.16% | 6.82% | 5.83% |
| EPS 2 | 11.56 | 29.29 | 14.93 | 2.89 | 21.06 | 20.64 |
| Distribution rate | 104% | 41% | 80.4% | 415% | 57% | 58.1% |
| Net sales 1 | 71.44 | 72.26 | 76.02 | 84.96 | 89.91 | 91.9 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 64.48 | 65.9 | 70.46 | 77.14 | 81.79 | 82.86 |
| Net income 1 | 42.18 | 106.9 | 54.5 | 10.55 | 76.86 | 75.32 |
| Net Debt 1 | 446 | 413.5 | 425.4 | 434.7 | 436.5 | 443.1 |
| Reference price 2 | 170.00 | 206.00 | 181.50 | 167.50 | 176.00 | 206.00 |
| Nbr of stocks (in thousands) | 3,650 | 3,650 | 3,650 | 3,650 | 3,650 | 3,650 |
| Announcement Date | 3/30/21 A | 4/5/22 A | 4/5/23 A | 4/4/24 A | 4/2/25 A | 4/1/26 A |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 77.14M | |
| 17.18x | 14.13x | 20.12x | 2.55% | 2.41B | |
| 15.91x | 15.48x | 24.25x | 3.67% | 2.32B | |
| 9.06x | 13.03x | 14.93x | 6.46% | 2.19B | |
| 19.54x | 15.51x | 18.07x | 2.2% | 1.91B | |
| 13.27x | 6.5x | 18.64x | 4.43% | 951M | |
| 125.48x | 3.54x | 5.54x | - | 900M | |
| Average | 33.41x | 11.36x | 16.93x | 3.86% | 1.54B | |
| Weighted average by Cap. | 24.44x | 12.87x | 18.23x | 3.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- KAPIAB Stock
- Valuation Kallebäck Property Invest AB
Select your edition
All financial news and data tailored to specific country editions
