Valuation Swedish Logistic Property AB
Stocks
SLP B
SE0017565476
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.80 SEK | -1.34% |
|
-2.52% | -11.22% |
| 07-10 | SLP Invests SEK44 Million in Swedish Property; Lease Contract Extended | MT |
| 07-10 | Danske Bank cuts SLP price target to 40 kronor (45), reiterates hold - BN | FW |
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 | 10,382 | - | - |
| Change | - | 66.54% | 36.96% | 14.95% | -10.61% | - | - |
| Enterprise Value (EV) 1 | 8,548 | 11,597 | 15,818 | 20,466 | 20,177 | 19,618 | 19,192 |
| Change | - | 35.68% | 36.39% | 29.39% | -1.41% | -2.77% | -2.17% |
| P/E | 10.2x | 21x | 15.7x | 15x | 14.8x | 14.4x | 13.7x |
| PBR | 1.2x | 1.43x | 1.47x | 1.37x | 1.09x | 1x | 0.92x |
| PEG | 0x | -0.6x | 0.3x | 1.3x | -1.5x | 5.15x | 2.83x |
| Capitalization / Revenue | 10.8x | 12.6x | 14.2x | 11.4x | 8.39x | 7.82x | 7.39x |
| EV / Revenue | 20.8x | 19.8x | 22.3x | 20.2x | 16.3x | 14.8x | 13.7x |
| EV / EBITDA | 28.5x | 22.7x | 27x | 23.7x | 18.9x | 16.9x | 15.4x |
| EV / EBIT | 30.9x | 22.7x | 24.9x | 23.7x | 18.1x | 17.4x | 15.9x |
| EV / FCF | - | -141x | -17.2x | -401x | -65.6x | 48.6x | 42.7x |
| FCF Yield | - | -0.71% | -5.83% | -0.25% | -1.53% | 2.06% | 2.34% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 0.22 | 0.44 |
| Rate of return | - | - | - | - | 1.09% | 0.6% | 1.2% |
| EPS 2 | 2.4 | 1.55 | 2.48 | 2.77 | 2.489 | 2.559 | 2.683 |
| Distribution rate | - | - | - | - | 16.1% | 8.6% | 16.4% |
| Net sales 1 | 411 | 585 | 710 | 1,015 | 1,238 | 1,328 | 1,405 |
| EBITDA 1 | 300 | 512 | 585 | 864 | 1,066 | 1,161 | 1,243 |
| EBIT 1 | 277 | 511 | 635 | 864 | 1,112 | 1,129 | 1,207 |
| Net income 1 | 419 | 308 | 587 | 726 | 725.3 | 742.5 | 807.1 |
| Net Debt 1 | 4,118 | 4,220 | 5,714 | 8,852 | 9,795 | 9,236 | 8,810 |
| Reference price 2 | 24.40 | 32.55 | 39.00 | 41.45 | 36.80 | 36.80 | 36.80 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.78x | 16.3x | 18.93x | 1.09% | 1.08B | |
| 5.99x | 16.99x | 21.32x | 4.49% | 9.06B | |
| 14.74x | 12.91x | 16.06x | 2.32% | 3.21B | |
| 16.07x | 7.91x | 18.84x | 3.74% | 2.42B | |
| 11.47x | - | - | - | 1.73B | |
| 9.01x | 2.99x | 8.93x | 4.12% | 940M | |
| 12.99x | 16.44x | 18.42x | 3.97% | 702M | |
| 10.77x | 12.95x | 9.93x | -.--% | 665M | |
| 11.6x | 13.17x | 17.94x | -.--% | 609M | |
| Average | 11.94x | 12.46x | 16.30x | 2.47% | 2.27B | |
| Weighted average by Cap. | 10.19x | 14.08x | 18.71x | 3.48% |
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
