Valuation Swedish Logistic Property AB
Stocks
SLP B
SE0017565476
Real Estate Development & Operations
|
Market Closed -
Nasdaq Stockholm
19:00:00 21/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 32.75 SEK | 0.00% |
|
+3.64% | -20.99% |
| 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 |
Company Valuation: Swedish Logistic Property AB
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 | 9,239 | - | - |
| Change | - | 66.54% | 36.96% | 14.95% | -20.45% | - | - |
| Enterprise Value (EV) 1 | 8,548 | 11,597 | 15,818 | 20,466 | 19,150 | 19,032 | 18,592 |
| Change | - | 35.68% | 36.39% | 29.39% | -6.43% | -0.62% | -2.31% |
| P/E | 10.2x | 21x | 15.7x | 15x | 11.2x | 12.8x | 12.2x |
| PBR | 1.2x | 1.43x | 1.47x | 1.37x | 0.95x | 0.87x | 0.8x |
| PEG | 0x | -0.6x | 0.3x | 1.3x | 2.16x | -1.1x | 2.85x |
| Capitalization / Revenue | 10.8x | 12.6x | 14.2x | 11.4x | 7.43x | 6.83x | 6.42x |
| EV / Revenue | 20.8x | 19.8x | 22.3x | 20.2x | 15.4x | 14.1x | 12.9x |
| EV / EBITDA | 28.5x | 22.7x | 27x | 23.7x | 17.8x | 16x | 14.5x |
| EV / EBIT | 30.9x | 22.7x | 24.9x | 23.7x | 17.8x | 16.4x | 15.3x |
| EV / FCF | - | -141x | -17.2x | -401x | -34.6x | 70.7x | 32.1x |
| FCF Yield | - | -0.71% | -5.83% | -0.25% | -2.89% | 1.41% | 3.12% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 0.44 | 0.44 |
| Rate of return | - | - | - | - | 1.22% | 1.34% | 1.34% |
| EPS 2 | 2.4 | 1.55 | 2.48 | 2.77 | 2.914 | 2.564 | 2.674 |
| Distribution rate | - | - | - | - | 13.7% | 17.2% | 16.5% |
| Net sales 1 | 411 | 585 | 710 | 1,015 | 1,243 | 1,352 | 1,439 |
| EBITDA 1 | 300 | 512 | 585 | 864 | 1,075 | 1,187 | 1,279 |
| EBIT 1 | 277 | 511 | 635 | 864 | 1,076 | 1,163 | 1,214 |
| Net income 1 | 419 | 308 | 587 | 726 | 868.9 | 647.6 | 676.6 |
| Net Debt 1 | 4,118 | 4,220 | 5,714 | 8,852 | 9,911 | 9,793 | 9,353 |
| Reference price 2 | 24.40 | 32.55 | 39.00 | 41.45 | 32.75 | 32.75 | 32.75 |
| Nbr of stocks (in thousands) | 181,541 | 226,641 | 259,070 | 280,205 | 282,117 | - | - |
| Announcement Date | 2/16/23 A | 2/15/24 A | 2/4/25 A | 2/5/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.24x | 15.41x | 17.81x | 1.22% | 933M | |
| 56.5x | - | - | - | 60.57B | |
| 12.39x | 4.35x | 11.16x | 3.89% | 39.21B | |
| 18.42x | 4.02x | 16.16x | 1.33% | 28.36B | |
| 8.29x | 1.49x | 8.37x | 4.27% | 27.6B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.17x | 3.12x | 14.93x | 2.47% | 26.09B | |
| 10x | 1.95x | 8.05x | 4.2% | 20.08B | |
| 7.75x | 2.79x | 6.51x | -.--% | 18.35B | |
| 7.46x | 0.83x | 3.01x | 3% | 19.07B | |
| Average | 15.19x | 3.86x | 9.73x | 3.23% | 26.79B | |
| Weighted average by Cap. | 21.21x | 2.65x | 9.23x | 3.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SLP B Stock
- Valuation Swedish Logistic Property AB
Select your edition
All financial news and data tailored to specific country editions
