Valuation Eastnine

Stocks

Market Closed - Nasdaq Stockholm 20:00:00 19/08/2026 +04			5-day change	1st Jan Change
45.75 ^SEK	+0.11%		+0.11%	-9.05%

08-17	Lannebo Real Estate Fund rose 1.7% in July, Eastnine strengthens its position in Poland	FW
08-07	PriorNilsson Fastighet rose 2.96 percent in July, interest-rate levels still attractive	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,508	2,683	3,824	4,574	4,918	4,473	-	-
Change	-	-23.54%	42.53%	19.61%	7.53%	-9.05%	-	-
Enterprise Value (EV) ¹	3,508	6,199	5,610	9,901	9,719	11,792	10,842	10,608
Change	-	76.69%	-9.5%	76.5%	-1.84%	21.33%	-8.05%	-2.16%
P/E	4.62x	2.18x	-4.69x	58.7x	11x	11.8x	8.62x	7.81x
PBR	-	0.49x	0.84x	0.92x	0.99x	0.83x	0.79x	0.74x
PEG	-	0x	0x	-1x	0x	-0.8x	0.2x	0.7x
Capitalization / Revenue	15.4x	7.79x	9.34x	9.68x	7.5x	6.43x	5.75x	5.42x
EV / Revenue	15.4x	18x	13.7x	21x	14.8x	17x	13.9x	12.9x
EV / EBITDA	-	23.5x	16.5x	25.4x	17.3x	21.1x	18.6x	17.4x
EV / EBIT	-	23.5x	16.5x	25.4x	17.3x	20.5x	16.3x	15.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.85	0.85	1.16	1.2	1.28	1.307	1.405	1.405
Rate of return	2.15%	2.81%	2.7%	2.56%	2.54%	2.86%	3.07%	3.07%
EPS ²	8.578	13.87	-9.168	0.7967	4.567	3.864	5.299	5.851
Distribution rate	9.91%	6.13%	-12.7%	151%	28%	33.8%	26.5%	24%
Net sales ¹	227.7	344.2	409.3	472.6	655.6	695.4	778.5	824.6
EBITDA ¹	-	264.3	339	389.5	562.5	559.7	581.4	608.3
EBIT ¹	-	264.3	339	389.5	562.5	574	664.8	703.2
Net income ¹	764.8	1,233	-815.5	67.24	443.3	375.3	450.7	496
Net Debt ¹	-	3,516	1,786	5,328	4,801	7,319	6,369	6,135
Reference price ²	39.60	30.20	43.00	46.80	50.30	45.70	45.70	45.70
Nbr of stocks (in thousands)	88,596	88,831	88,924	97,740	97,774	97,774	-	-
Announcement Date	11/02/22	08/02/23	06/02/24	05/02/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EASTNINE	11.83x	16.95x	21.06x	2.86%	469M
HUFVUDSTADEN AB	17.82x	14.23x	20.27x	2.52%	2.46B
CA IMMOBILIEN ANLAGEN AG	15.91x	16.18x	22.09x	4.01%	2.35B
HYSAN DEVELOPMENT COMPANY LIMITED	10.65x	12.62x	15.52x	6.39%	2.21B
WEWORK INDIA MANAGEMENT LIMITED	50.11x	3.17x	4.87x	-	1.01B
HEIWA REAL ESTATE CO., LTD.	13.26x	6.54x	18.65x	4.37%	975M
Average	19.93x	11.61x	17.08x	4.03%	1.58B
Weighted average by Cap.	18.34x	12.50x	17.85x	4.18%