Valuation FastPartner AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 16/07/2026 pm IST			5-day change	1st Jan Change
40.25 ^SEK	-1.59%		-2.78%	-15.17%

08:21pm	Länsförsäkringar Corporate Bond Vision rose 0.61 percent in June, reduced interest-rate risk during the month	FW
09/07	Fastpartner Chairman and principal owner S-O Johansson buys shares for 5.6 million kronor	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	7,887	-	-
Change	-	-39.38%	-12.06%	2.07%	-26.46%	-15.17%	-	-
Enterprise Value (EV) ¹	38,306	30,627	28,941	28,904	25,725	24,530	24,570	24,580
Change	-	-20.05%	-5.5%	-0.13%	-11%	-4.65%	0.16%	0.04%
P/E	6.77x	7,130x	-7.17x	20.4x	35.1x	11.7x	6.29x	6.1x
PBR	1.27x	0.79x	0.78x	0.78x	0.57x	0.51x	0.48x	0.46x
PEG	-	-71.3x	0x	-0x	-0.6x	0x	0.1x	1.89x
Capitalization / Revenue	12.5x	7.05x	5.61x	5.51x	4.09x	3.59x	3.47x	3.36x
EV / Revenue	20.6x	15.3x	13.1x	12.6x	11.3x	11.2x	10.8x	10.5x
EV / EBITDA	30.4x	-	18.8x	18.5x	16.7x	16.6x	16x	15.4x
EV / EBIT	30.4x	22.8x	18.8x	18.5x	16.9x	16.6x	16x	15.5x
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%	2.93%	3.09%	3.21%
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	40.90	40.90	40.90
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	11.65x	11.23x	16.71x	2.93%	83Cr
MITSUBISHI ESTATE CO., LTD.	21.34x	4.32x	17.73x	1.18%	3.16TCr
EMAAR PROPERTIES	5.76x	0.67x	1.38x	8.67%	2.78TCr
MITSUI FUDOSAN CO., LTD.	14.37x	3.11x	14.93x	2.45%	2.58TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.56x	6.92x	18.57x	1.37%	2.21TCr
DLF LIMITED	31.52x	14.93x	48.33x	1.31%	1.69TCr
ALDAR PROPERTIES	7.39x	1.64x	5.3x	2.99%	1.66TCr
AZRIELI GROUP LTD.	9.9x	28.74x	-	2.22%	1.7TCr
HONGKONG LAND HOLDINGS LIMITED	27.9x	11.74x	27.17x	3.58%	1.58TCr
Average	16.16x	9.26x	18.77x	2.97%	1.94TCr
Weighted average by Cap.	16.19x	7.75x	17.43x	3.09%