Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 21/07/26 am AEST			5-day change	1st Jan Change
36.50 ^SEK	-0.82%		-3.18%	-11.94%

10/07	SLP Invests SEK44 Million in Swedish Property; Lease Contract Extended	MT
10/07	Danske Bank cuts SLP price target to 40 kronor (45), reiterates hold - BN	FW

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	10,297	-	-
Change	-	66.54%	36.96%	14.95%	-11.34%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	20,093	19,534	19,108
Change	-	35.68%	36.39%	29.39%	-1.83%	-2.78%	-2.18%
P/E	10.2x	21x	15.7x	15x	14.7x	14.3x	13.6x
PBR	1.2x	1.43x	1.47x	1.37x	1.08x	0.99x	0.91x
PEG	0x	-0.6x	0.3x	1.3x	-1.5x	5.12x	2.81x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.32x	7.75x	7.33x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	16.2x	14.7x	13.6x
EV / EBITDA	28.5x	22.7x	27x	23.7x	18.9x	16.8x	15.4x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	18.1x	17.3x	15.8x
EV / FCF	-	-141x	-17.2x	-401x	-65.3x	48.4x	42.5x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-1.53%	2.06%	2.35%
Dividend per Share ²	-	-	-	-	0.4	0.22	0.44
Rate of return	-	-	-	-	1.1%	0.6%	1.21%
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	36.50	36.50	36.50
Nbr of stocks (in thousands)	181,541	226,641	259,070	280,205	282,117	-	-
Announcement Date	16/2/23	15/2/24	4/2/25	5/2/26	-	-	-

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.($)
SWEDISH LOGISTIC PROPERTY AB	14.78x	16.3x	18.93x	1.09%	1.08B
CTP N.V.	5.99x	16.99x	21.32x	4.49%	9.06B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.74x	12.91x	16.06x	2.32%	3.21B
WHA CORPORATION	16.07x	7.91x	18.84x	3.74%	2.42B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.47x	-	-	-	1.73B
AMATA CORPORATION	9.01x	2.99x	8.93x	4.12%	940M
PROPERTY FOR INDUSTRY LIMITED	12.99x	16.44x	18.42x	3.97%	702M
MLP GROUP S.A.	10.77x	12.95x	9.93x	-.--%	665M
STENDÖRREN FASTIGHETER	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%