Valuation Eastnine

Stocks

Market Closed - Nasdaq Stockholm 20:00:00 17/08/2026 +04			5-day change	1st Jan Change
46.05 ^SEK	0.00%		-1.07%	-8.45%

12:23pm	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	4,502	-	-
Change	-	-23.54%	42.53%	19.61%	7.53%	-8.45%	-	-
Enterprise Value (EV) ¹	3,508	6,199	5,610	9,901	9,719	11,821	10,872	10,637
Change	-	76.69%	-9.5%	76.5%	-1.84%	21.63%	-8.03%	-2.15%
P/E	4.62x	2.18x	-4.69x	58.7x	11x	11.9x	8.69x	7.87x
PBR	-	0.49x	0.84x	0.92x	0.99x	0.84x	0.8x	0.75x
PEG	-	0x	0x	-1x	0x	-0.8x	0.2x	0.8x
Capitalization / Revenue	15.4x	7.79x	9.34x	9.68x	7.5x	6.47x	5.78x	5.46x
EV / Revenue	15.4x	18x	13.7x	21x	14.8x	17x	14x	12.9x
EV / EBITDA	-	23.5x	16.5x	25.4x	17.3x	21.1x	18.7x	17.5x
EV / EBIT	-	23.5x	16.5x	25.4x	17.3x	20.6x	16.4x	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%	2.84%	3.05%	3.05%
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	46.05	46.05	46.05
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	11.92x	17x	21.12x	2.84%	473M
HUFVUDSTADEN AB	17.9x	14.68x	20.9x	2.51%	2.47B
CA IMMOBILIEN ANLAGEN AG	16.25x	16.38x	22.37x	3.92%	2.4B
HYSAN DEVELOPMENT COMPANY LIMITED	10.84x	12.71x	15.63x	6.28%	2.25B
ENTRA ASA	-54.42x	16.09x	18.47x	2.01%	2.06B
WEWORK INDIA MANAGEMENT LIMITED	51.01x	3.22x	4.95x	-	1.03B
HEIWA REAL ESTATE CO., LTD.	13.27x	6.54x	18.65x	4.37%	979M
Average	9.54x	12.37x	17.44x	3.66%	1.67B
Weighted average by Cap.	5.71x	13.30x	18.17x	3.72%