Valuation Catena AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 17/06/2026 pm IST			5-day change	1st Jan Change
401.20 ^SEK	-0.94%		-3.97%	-11.00%

01:00pm	Patient investors stand to reap significant rewards in the real estate sector	FW
10:29am	SEB lowers target price for Catena to SEK 524 (532), reiterates buy rating	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,252	17,623	23,670	28,550	27,210	26,638	-	-
Change	-	-24.21%	34.32%	20.62%	-4.69%	-2.1%	-	-
Enterprise Value (EV) ¹	33,801	26,238	35,222	44,504	44,538	50,145	50,181	50,197
Change	-	-22.38%	34.24%	26.35%	0.08%	12.59%	0.07%	0.03%
P/E	8.46x	8.7x	23.9x	24.4x	-	13.7x	11.8x	11.4x
PBR	2.07x	1.16x	1.36x	1.24x	1.14x	0.92x	0.88x	0.85x
PEG	-	-0.3x	-0.4x	-12.68x	-	-	0.8x	2.74x
Capitalization / Revenue	16.8x	11.4x	13.1x	13x	10.3x	8.39x	7.75x	7.51x
EV / Revenue	24.4x	17x	19.5x	20.3x	16.8x	15.8x	14.6x	14.1x
EV / EBITDA	31.7x	22.3x	25.1x	25.7x	20.8x	19.3x	17.6x	17.1x
EV / EBIT	31.8x	22.3x	24.4x	25.7x	20.8x	19.4x	16.7x	16x
EV / FCF	-43.1x	-82.8x	-36.8x	-14.2x	-	90.8x	28.7x	27.4x
FCF Yield	-2.32%	-1.21%	-2.72%	-7.03%	-	1.1%	3.49%	3.65%
Dividend per Share ²	8	8.26	8.5	9	9.5	10.38	10.85	11.39
Rate of return	1.42%	2.13%	1.8%	1.9%	2.11%	2.56%	2.68%	2.81%
EPS ²	66.63	44.68	19.74	19.36	-	29.63	34.19	35.61
Distribution rate	12%	18.5%	43.1%	46.5%	-	35%	31.7%	32%
Net sales ¹	1,387	1,544	1,808	2,193	2,651	3,176	3,438	3,548
EBITDA ¹	1,065	1,178	1,404	1,731	2,141	2,602	2,846	2,940
EBIT ¹	1,062	1,178	1,443	1,731	2,141	2,582	3,002	3,135
Net income ¹	2,692	1,996	986	1,080	1,644	1,906	2,014	2,187
Net Debt ¹	10,549	8,615	11,552	15,954	17,328	23,507	23,542	23,559
Reference price ²	564.00	388.60	471.40	473.00	450.80	405.00	405.00	405.00
Nbr of stocks (in thousands)	41,227	45,349	50,212	60,360	60,360	66,396	-	-
Announcement Date	22/02/22	22/02/23	22/02/24	20/02/25	20/02/26	-	-	-

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.($)
CATENA AB	-	15.87x	19.37x	2.56%	286.76Cr
SUN HUNG KAI PROPERTIES LIMITED	14.98x	4.67x	12.82x	3.34%	4.32TCr
CHINA RESOURCES LAND LIMITED	8.88x	1.51x	7.54x	4.02%	3.2TCr
MITSUBISHI ESTATE CO., LTD.	22.97x	4.45x	18.67x	1.11%	3.15TCr
EMAAR PROPERTIES	6.24x	0.77x	1.56x	8.13%	2.96TCr
MITSUI FUDOSAN CO., LTD.	15.43x	3.17x	15.67x	2.27%	2.59TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.55x	1.76x	14.96x	3.27%	2.14TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.4x	6.69x	18.98x	1.23%	2.04TCr
CK ASSET HOLDINGS LIMITED	9.49x	2.29x	7.88x	3.92%	2.07TCr
Average	13.12x	4.58x	13.05x	3.32%	2.53TCr
Weighted average by Cap.	13.34x	3.35x	12.13x	3.47%