Valuation Swedish Logistic Property AB
Stocks
SLP B
SE0017565476
Real Estate Development & Operations
|
Real-time Estimate
Cboe Europe
11:14:09 19/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 32.18 SEK | -2.05% |
|
+2.89% | -22.80% |
| 09-17 | Swedish Logistic Property Signs 12-Year Lease Agreement for New Logistics Facility in Helsingborg | CI |
| 09-17 | Swedish Logistic Property Plans SEK224 Million Project in Sweden | MT |
Company Valuation: Swedish Logistic Property AB
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 | 9,268 | - | - |
| Change | - | 66.54% | 36.96% | 14.95% | -20.21% | - | - |
| Enterprise Value (EV) 1 | 8,548 | 11,597 | 15,818 | 20,466 | 19,327 | 19,052 | 18,612 |
| Change | - | 35.68% | 36.39% | 29.39% | -5.57% | -1.42% | -2.31% |
| P/E | 10.2x | 21x | 15.7x | 15x | 10.6x | 12.8x | 12.3x |
| PBR | 1.2x | 1.43x | 1.47x | 1.37x | 0.98x | 0.88x | 0.8x |
| PEG | 0x | -0.6x | 0.3x | 1.3x | 0.9x | -0.7x | 2.89x |
| Capitalization / Revenue | 10.8x | 12.6x | 14.2x | 11.4x | 7.45x | 6.86x | 6.44x |
| EV / Revenue | 20.8x | 19.8x | 22.3x | 20.2x | 15.5x | 14.1x | 12.9x |
| EV / EBITDA | 28.5x | 22.7x | 27x | 23.7x | 18x | 16x | 14.6x |
| EV / EBIT | 30.9x | 22.7x | 24.9x | 23.7x | 18x | 16.4x | 15.3x |
| EV / FCF | - | -141x | -17.2x | -401x | -34.9x | 70.8x | 32.1x |
| FCF Yield | - | -0.71% | -5.83% | -0.25% | -2.87% | 1.41% | 3.11% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 0.44 | 0.44 |
| Rate of return | - | - | - | - | 1.22% | 1.34% | 1.34% |
| EPS 2 | 2.4 | 1.55 | 2.48 | 2.77 | 3.111 | 2.562 | 2.672 |
| Distribution rate | - | - | - | - | 12.9% | 17.2% | 16.5% |
| Net sales 1 | 411 | 585 | 710 | 1,015 | 1,245 | 1,352 | 1,438 |
| EBITDA 1 | 300 | 512 | 585 | 864 | 1,075 | 1,187 | 1,279 |
| EBIT 1 | 277 | 511 | 635 | 864 | 1,076 | 1,163 | 1,214 |
| Net income 1 | 419 | 308 | 587 | 726 | 868.9 | 647.6 | 676.6 |
| Net Debt 1 | 4,118 | 4,220 | 5,714 | 8,852 | 10,060 | 9,784 | 9,345 |
| Reference price 2 | 24.40 | 32.55 | 39.00 | 41.45 | 32.85 | 32.85 | 32.85 |
| Nbr of stocks (in thousands) | 181,541 | 226,641 | 259,070 | 280,205 | 282,117 | - | - |
| Announcement Date | 16/02/23 | 15/02/24 | 04/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.56x | 15.53x | 17.98x | 1.22% | 936M | |
| 58.12x | - | - | - | 62.26B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.48x | 1.49x | 8.31x | 4.17% | 28.22B | |
| 18.13x | 3.98x | 16.02x | 1.35% | 27.97B | |
| 5.67x | 0.75x | 1.55x | 8.73% | 27.58B | |
| 13.88x | 3.09x | 14.79x | 2.52% | 25.59B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.85B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 7.52x | 0.83x | 3.03x | 2.97% | 19.24B | |
| Average | 15.29x | 3.88x | 9.74x | 3.23% | 27.06B | |
| Weighted average by Cap. | 21.73x | 2.65x | 9.19x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SLP B Stock
- Valuation Swedish Logistic Property AB
Select your edition
All financial news and data tailored to specific country editions
