Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm 09:30:00 25/09/2026 pm IST			5-day change	1st Jan Change
31.60 ^SEK	-2.17%		-10.86%	-23.76%

17/09	Swedish Logistic Property Signs 12-Year Lease Agreement for New Logistics Facility in Helsingborg	CI
17/09	Swedish Logistic Property Plans SEK224 Million Project in Sweden	MT

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	9,112	-	-
Change	-	66.54%	36.96%	14.95%	-21.54%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	18,908	18,349	17,923
Change	-	35.68%	36.39%	29.39%	-7.62%	-2.96%	-2.32%
P/E	10.2x	21x	15.7x	15x	13x	12.6x	12x
PBR	1.2x	1.43x	1.47x	1.37x	0.95x	0.88x	0.81x
PEG	0x	-0.6x	0.3x	1.3x	-1.3x	4.51x	2.48x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	7.36x	6.86x	6.49x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	15.3x	13.8x	12.8x
EV / EBITDA	28.5x	22.7x	27x	23.7x	17.7x	15.8x	14.4x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	17.7x	16.3x	15.3x
EV / FCF	-	-141x	-17.2x	-401x	-61.4x	45.5x	39.9x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-1.63%	2.2%	2.51%
Dividend per Share ²	-	-	-	-	0.4	0.22	0.44
Rate of return	-	-	-	-	1.24%	0.68%	1.36%
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	1,068	1,129	1,170
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	32.30	32.30	32.30
Nbr of stocks (in thousands)	1,81,541	2,26,641	2,59,070	2,80,205	2,82,117	-	-
Announcement Date	16/02/23	15/02/24	04/02/25	05/02/26	-	-	-

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.($)
SWEDISH LOGISTIC PROPERTY AB	12.98x	15.28x	17.74x	1.24%	92Cr
CTP N.V.	6.19x	16.15x	20.26x	5.58%	728.92Cr
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.29x	12.51x	15.63x	2.42%	304.51Cr
WHA CORPORATION	14.18x	7.47x	17.98x	4.34%	214.11Cr
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.68x	-	-	-	163.07Cr
AMATA CORPORATION	9.12x	3.44x	8.92x	4.12%	117.55Cr
MLP GROUP S.A.	8.94x	11.58x	23.1x	-.--%	71Cr
PROPERTY FOR INDUSTRY LIMITED	12.43x	16.33x	18.59x	4.34%	64Cr
STENDÖRREN FASTIGHETER	11.13x	12.7x	17.35x	-.--%	53Cr
Average	10.77x	11.93x	17.45x	2.75%	200.93Cr
Weighted average by Cap.	9.41x	13.09x	18.12x	4.02%