Valuation Diös AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 30/06/26 am AEST			5-day change	1st Jan Change
64.05 ^SEK	-1.00%		+0.63%	-2.44%

05:11pm	Diös Extends Lease Agreement with the County Administrative Board in Luleå	FW
23/06	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	8,988	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-3.44%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,640	27,100	27,326
Change	-	-11.67%	8.9%	-4.86%	-5.13%	0.97%	1.73%	0.84%
P/E	6.96x	12.9x	-14.4x	16.2x	11.5x	10.3x	9.82x	9.75x
PBR	1.42x	0.88x	1.12x	0.96x	0.76x	0.71x	0.68x	0.66x
PEG	-	-0.2x	0x	-0x	0.7x	1x	2.15x	13.68x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.41x	3.32x	3.23x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	10.1x	10x	9.82x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.7x	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	-283x	-525x	-4,554x
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%	-	3.86%	4.08%	4.33%
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	64.70	64.70	64.70
Nbr of stocks (in thousands)	141,344	141,431	141,431	141,431	141,785	138,916	-	-
Announcement Date	11/2/22	14/2/23	16/2/24	14/2/25	13/2/26	-	-	-

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	10.27x	10.12x	15.73x	3.86%	925M
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	42.2B
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	30.61B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	27.43B
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	24.88B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	20.41B
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	19.67B
Average	12.93x	3.81x	11.54x	3.48%	24.13B
Weighted average by Cap.	13.42x	3.13x	11.11x	3.53%