Valuation FastPartner AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 07/08/2026 pm IST			5-day change	1st Jan Change
43.00 ^SEK	-0.35%		+1.06%	-9.38%

04/08	Simplicity Fastigheter rose 3.3 percent in July, a rebound for the sector	FW
04/08	Fastpartner chairman and principal owner S-O Johansson buys shares for 0.25 million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,236	14,086	12,387	12,644	9,298	8,456	-	-
Change	-	-39.38%	-12.06%	2.07%	-26.46%	-9.06%	-	-
Enterprise Value (EV) ¹	38,306	30,627	28,941	28,904	25,725	25,098	25,138	25,148
Change	-	-20.05%	-5.5%	-0.13%	-11%	-2.44%	0.16%	0.04%
P/E	6.77x	7,130x	-7.17x	20.4x	35.1x	12.3x	6.64x	6.43x
PBR	1.27x	0.79x	0.78x	0.78x	0.57x	0.54x	0.51x	0.48x
PEG	-	-71.3x	0x	-0x	-0.6x	0x	0.1x	1.99x
Capitalization / Revenue	12.5x	7.05x	5.61x	5.51x	4.09x	3.85x	3.72x	3.61x
EV / Revenue	20.6x	15.3x	13.1x	12.6x	11.3x	11.4x	11.1x	10.7x
EV / EBITDA	30.4x	-	18.8x	18.5x	16.7x	17x	16.3x	15.7x
EV / EBIT	30.4x	22.8x	18.8x	18.5x	16.9x	17x	16.4x	15.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.2	1.01	1	1.1	1.15	1.2	1.262	1.312
Rate of return	1.81%	1.42%	1.59%	1.72%	2.42%	2.78%	2.93%	3.04%
EPS ²	17.92	0.01	-8.75	3.14	1.35	3.51	6.5	6.71
Distribution rate	12.3%	10,100%	-11.4%	35%	85.2%	34.2%	19.4%	19.6%
Net sales ¹	1,856	1,998	2,209	2,293	2,271	2,195	2,274	2,345
EBITDA ¹	1,260	-	1,542	1,565	1,538	1,476	1,539	1,601
EBIT ¹	1,260	1,345	1,540	1,564	1,525	1,476	1,534	1,586
Net income ¹	3,368	84.5	-1,528	648	318.2	560.5	942.4	973.9
Net Debt ¹	15,070	16,541	16,554	16,260	16,427	16,643	16,683	16,693
Reference price ²	121.40	71.30	62.70	64.00	47.45	43.15	43.15	43.15
Nbr of stocks (in thousands)	1,91,400	1,97,559	1,97,559	1,97,559	1,95,959	1,95,959	-	-
Announcement Date	11/02/22	09/02/23	08/02/24	13/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FASTPARTNER AB	12.29x	11.43x	17x	2.78%	89Cr
SUN HUNG KAI PROPERTIES LIMITED	15.07x	4.79x	12.88x	3.36%	4.29TCr
CHINA RESOURCES LAND LIMITED	8.64x	1.5x	7.82x	4.11%	2.99TCr
MITSUBISHI ESTATE CO., LTD.	19.16x	4.05x	16.54x	1.3%	2.92TCr
EMAAR PROPERTIES	5.84x	0.68x	1.41x	8.62%	2.79TCr
MITSUI FUDOSAN CO., LTD.	13.76x	3.05x	14.62x	2.55%	2.53TCr
ALPHA DHABI HOLDING	8.35x	0.93x	3.37x	2.68%	2.14TCr
CK ASSET HOLDINGS LIMITED	8.86x	2.28x	7.02x	3.94%	2.09TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.22x	6.72x	18.27x	1.5%	2.07TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.12x	1.64x	14.19x	3.73%	1.84TCr
Average	11.63x	3.71x	11.31x	3.46%	2.37TCr
Weighted average by Cap.	11.92x	3.00x	10.74x	3.59%