Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Amasten

Amasten

SEKm 2019 2020e 2021e
Rental Income 398 503 641
Rental growth (%) 44,4 26,3 27,3
Net operating income 192 249 320
NOI margin (%) 48,3 49,4 49,9
CEPS Adj 0,16 0,22 0,35
CEPS Adj. growth (%) 20,6 43,6 57,8
DPS 0 0 0
EPRA NAVPS 6,64 7,15 8,27
EPS 0,96 0,23 0,28
EPS Adj 1 0,26 0,31
P/CEPS Adj. (x) 54,4 34,2 21,7
P/E Adj. (x) 8,5 29,7 25
P/EPRANAV (x) 1,28 1,07 0,93
Implicit yield (%) 3,1 2,7 2,9
div.yield (%) 0 0 0
LTV (%) 52,5 58 61,1
N/A N/A N/A
SEKm 2019 2020e 2021e
Rental income 398 503 641
Other income 0 0 0
Operating costs -206 -254 -321
Net operating income 192 249 320
NOI margin (%) 48,3 49,4 49,9
Value change realized 0 0 0
Value change unrealized 436 51 0
Administration costs -35 -39 -41
All other income & costs 0 0 0
EBIT 607 266 300
Net financial items -77 -77 -91
Value change derivatives -5 -6 0
Pretax profit 525 183 209
Deferred profit tax -91 -42 -42
Current tax 0 0 0
Net profit 434 141 167
Minority interest 0 0 0
Net profit to shareholders 418 125 151
Cash earnings 68 122 193
Tax rate (%) -17,4 -23,1 -20
Net investments 2403 1854 2064
Acquisitions N/A N/A N/A
Other investments 0 0 0
Divestments N/A N/A N/A
EPS 0,96 0,23 0,28
CEPS 0,16 0,22 0,35
CEPS adj. 0,16 0,22 0,35
Dividend per share Adj 0 0 0
Payout ratio of CEPS (%) 0 0 0
Rental growth (%) 44,4 26,3 27,3
NOI growth (%) 40,9 29,3 28,6
CEPS growth (%) 20,6 43,6 57,8
CEPS adj. growth (%) 20,6 43,6 57,8
Properties 6431 8337 10400
Deferred tax asset 0 0 0
Receivables 74 74 74
Cash and liquid assets 122 122 122
Other assets 249 315 401
Current liabilities 5 0 0
Total assets 6876 8847 10997
Shareholders equity 3059 3238 3665
Minority 0 0 0
Deferred tax 164 464 614
Interest bearing debt 3648 5145 6717
Short-term debt 0 0 0
Derivatives 5 0 0
Total liabilities and equity 6876 8847 10997
Net IB debt 3379 4838 6360
Rental area m2 (000) 405 405 405
Rent per m2 984 1243 1583
Equity ratio (%) 44,5 36,6 33,3
Loan to value (%) 52,5 58 61,1
Net loan to value (%) 58,6 63,2 65,8
ICR real estate 2 3 3
Interest rate on debt (%) 3 2 2
Occupancy rate (%) 93 93 93
NAV per share 0 0 0
BVPS 7,02 5,94 6,72
EPRA NAV per share 6,64 7,15 8,27
Shares outstanding adj. 436 545 545
Share price 6,7 7,68 7,68
Market cap. (m) 2921 4187 4187
P/E 8,9 33,5 27,7
Net IB debt / share 8 9 12
P/CEPS 54,4 34,2 21,7
P/CEPS adj. 54,4 34,2 21,7
EV/EBIT 11,7 34 35,1
Implicit yield (%) 3,1 2,7 2,9
Yield on BV (%) 3 3 3,1
Dividend yield (%) 0 0 0
P/NAV 0 0 0
P/EPRA NAV 1,28 1,07 0,93
P/BVPS 1,21 1,29 1,14
EV/NOI 36,82 36,27 32,96
N/A N/A N/A