Valuation Diös AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 09/07/26 am AEST			5-day change	1st Jan Change
65.55 ^SEK	-2.16%		+2.18%	-0.15%

03/07	Diös Fastigheter Acquires, Divests Swedish Properties to Optimize Portfolio	MT
02/07	Diös Buys in Östersund and Sells in Sundsvall	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	9,106	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-2.17%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,189	26,167	26,114
Change	-	-11.67%	8.9%	-4.86%	-5.13%	-0.74%	-0.08%	-0.2%
P/E	6.96x	12.9x	-14.4x	16.2x	11.5x	9.49x	10x	9.86x
PBR	1.42x	0.88x	1.12x	0.96x	0.76x	0.7x	0.66x	0.63x
PEG	-	-0.2x	0x	-0x	0.7x	0.4x	-1.82x	5.28x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.44x	3.38x	3.29x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	9.89x	9.7x	9.45x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.1x	14.8x	14.3x
EV / EBIT	25x	19.5x	18x	16.9x	15.2x	14.7x	14.9x	14.5x
EV / FCF	-	-	-45.2x	-155x	-614x	104x	32.6x	30.5x
FCF Yield	-	-	-2.21%	-0.65%	-0.16%	0.96%	3.07%	3.28%
Dividend per Share ²	3.52	2	-	2.2	-	2.5	2.638	2.8
Rate of return	2.96%	2.65%	-	2.78%	-	3.81%	4.02%	4.27%
EPS ²	17.08	5.87	-6.01	4.88	5.7	6.904	6.526	6.648
Distribution rate	20.6%	34.1%	-	45.1%	-	36.2%	40.4%	42.1%
Net sales ¹	1,967	2,209	2,504	2,527	2,662	2,649	2,697	2,764
EBITDA ¹	1,214	1,379	1,622	1,643	1,738	1,736	1,771	1,821
EBIT ¹	1,214	1,379	1,622	1,643	1,738	1,786	1,756	1,806
Net income ¹	2,306	830	-850	691	808	970.3	962.4	994
Net Debt ¹	13,598	16,171	16,984	16,609	17,075	17,083	17,061	17,008
Reference price ²	118.80	75.45	86.60	79.20	65.65	65.55	65.55	65.55
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	9.7x	9.96x	15.2x	3.73%	962M
SUN HUNG KAI PROPERTIES LIMITED	14.73x	4.7x	12.62x	3.44%	41.9B
MITSUBISHI ESTATE CO., LTD.	21.83x	4.38x	17.98x	1.15%	32.39B
CHINA RESOURCES LAND LIMITED	7.96x	1.42x	7.09x	4.48%	28.64B
EMAAR PROPERTIES	6.02x	0.72x	1.49x	8.29%	29.02B
MITSUI FUDOSAN CO., LTD.	14.53x	3.13x	15.01x	2.42%	26.12B
ALPHA DHABI HOLDING	16.22x	1.03x	6.83x	2.3%	22.51B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.66x	6.94x	18.63x	1.37%	22.22B
CK ASSET HOLDINGS LIMITED	8.88x	2.15x	7.4x	4.19%	19.38B
Average	12.84x	3.83x	11.36x	3.48%	24.79B
Weighted average by Cap.	13.45x	3.19x	11.09x	3.5%