Valuation Diös AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 10/07/2026 pm IST			5-day change	1st Jan Change
66.65 ^SEK	-0.30%		+0.30%	+1.52%

12:11pm	SB1 Markets raises Diös target price to 84 kronor (82), reiterates buy	FW
08/07	Capital Markets Days in Båstad: Interview with Diös CEO	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	9,287	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-0.23%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,421	26,393	26,335
Change	-	-11.67%	8.9%	-4.86%	-5.13%	0.14%	-0.11%	-0.22%
P/E	6.96x	12.9x	-14.4x	16.2x	11.5x	9.77x	10.1x	9.96x
PBR	1.42x	0.88x	1.12x	0.96x	0.76x	0.71x	0.67x	0.64x
PEG	-	-0.2x	0x	-0x	0.7x	0.5x	-2.71x	5.38x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.5x	3.44x	3.36x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	9.96x	9.77x	9.51x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.2x	14.9x	14.5x
EV / EBIT	25x	19.5x	18x	16.9x	15.2x	14.7x	15x	14.6x
EV / FCF	-	-	-45.2x	-155x	-614x	105x	32.9x	30.8x
FCF Yield	-	-	-2.21%	-0.65%	-0.16%	0.95%	3.04%	3.25%
Dividend per Share ²	3.52	2	-	2.2	-	2.5	2.638	2.8
Rate of return	2.96%	2.65%	-	2.78%	-	3.74%	3.95%	4.19%
EPS ²	17.08	5.87	-6.01	4.88	5.7	6.844	6.589	6.711
Distribution rate	20.6%	34.1%	-	45.1%	-	36.5%	40%	41.7%
Net sales ¹	1,967	2,209	2,504	2,527	2,662	2,653	2,701	2,768
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	1,793	1,759	1,809
Net income ¹	2,306	830	-850	691	808	964.2	969	1,001
Net Debt ¹	13,598	16,171	16,984	16,609	17,075	17,135	17,107	17,048
Reference price ²	118.80	75.45	86.60	79.20	65.65	66.85	66.85	66.85
Nbr of stocks (in thousands)	1,41,344	1,41,431	1,41,431	1,41,431	1,41,785	1,38,916	-	-
Announcement Date	11/02/22	14/02/23	16/02/24	14/02/25	13/02/26	-	-	-

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.($)
DIÖS AB	9.77x	9.96x	15.22x	3.74%	96Cr
SUN HUNG KAI PROPERTIES LIMITED	14.96x	4.76x	12.78x	3.39%	4.26TCr
MITSUBISHI ESTATE CO., LTD.	21.02x	4.29x	17.57x	1.19%	3.11TCr
CHINA RESOURCES LAND LIMITED	8x	1.42x	7.11x	4.46%	2.88TCr
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	2.85TCr
MITSUI FUDOSAN CO., LTD.	14.08x	3.08x	14.78x	2.5%	2.52TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.26x	6.86x	18.4x	1.4%	2.16TCr
CK ASSET HOLDINGS LIMITED	8.64x	2.19x	7x	4.09%	2TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.48x	1.6x	13.59x	3.99%	1.75TCr
Average	11.90x	3.87x	11.99x	3.69%	2.4TCr
Weighted average by Cap.	12.59x	3.25x	11.55x	3.69%