Valuation Diös AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 30/07/2026 BST			5-day change	1st Jan Change
65.80 ^SEK	0.00%		+1.39%	+0.23%

07-10	SB1 Markets raises Diös target price to 84 kronor (82), reiterates buy	FW
07-08	Capital Markets Days in Båstad: Interview with Diös CEO	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,792	10,671	12,248	11,201	9,308	9,141	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-1.8%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,275	26,248	26,189
Change	-	-11.67%	8.9%	-4.86%	-5.13%	-0.41%	-0.11%	-0.22%
P/E	6.96x	12.9x	-14.4x	16.2x	11.5x	9.61x	9.99x	9.8x
PBR	1.42x	0.88x	1.12x	0.96x	0.76x	0.74x	0.7x	0.67x
PEG	-	-0.2x	0x	-0x	0.7x	0.5x	-2.68x	5.29x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.45x	3.38x	3.3x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	9.9x	9.72x	9.46x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.1x	14.8x	14.4x
EV / EBIT	25x	19.5x	18x	16.9x	15.2x	14.7x	14.9x	14.5x
EV / FCF	-	-	-45.2x	-155x	-614x	105x	32.7x	30.6x
FCF Yield	-	-	-2.21%	-0.65%	-0.16%	0.96%	3.06%	3.27%
Dividend per Share ²	3.52	2	-	2.2	-	2.5	2.638	2.8
Rate of return	2.96%	2.65%	-	2.78%	-	3.8%	4.01%	4.26%
EPS ²	17.08	5.87	-6.01	4.88	5.7	6.844	6.589	6.711
Distribution rate	20.6%	34.1%	-	45.1%	-	36.5%	40%	41.7%
Net sales ¹	1,967	2,209	2,504	2,527	2,662	2,653	2,701	2,768
EBITDA ¹	1,214	1,379	1,622	1,643	1,738	1,736	1,771	1,821
EBIT ¹	1,214	1,379	1,622	1,643	1,738	1,793	1,759	1,809
Net income ¹	2,306	830	-850	691	808	964.2	969	1,001
Net Debt ¹	13,598	16,171	16,984	16,609	17,075	17,135	17,107	17,048
Reference price ²	118.80	75.45	86.60	79.20	65.65	65.80	65.80	65.80
Nbr of stocks (in thousands)	141,344	141,431	141,431	141,431	141,785	138,916	-	-
Announcement Date	11/02/22	14/02/23	16/02/24	14/02/25	13/02/26	-	-	-

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.($)
DIÖS AB	9.61x	9.9x	15.14x	3.8%	940M
SUN HUNG KAI PROPERTIES LIMITED	15.77x	4.96x	13.36x	3.22%	44.86B
CHINA RESOURCES LAND LIMITED	8.81x	1.51x	7.74x	4%	31B
MITSUBISHI ESTATE CO., LTD.	20.46x	4.21x	17.18x	1.22%	30.11B
EMAAR PROPERTIES	5.53x	0.58x	1.2x	9.11%	26.42B
MITSUI FUDOSAN CO., LTD.	15.05x	3.18x	15.26x	2.34%	26.72B
CK ASSET HOLDINGS LIMITED	9.17x	2.37x	7.28x	3.81%	21.61B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.01x	6.83x	18.27x	1.42%	21.09B
ALPHA DHABI HOLDING	7.77x	0.86x	3.13x	2.88%	19.87B
Average	11.91x	3.82x	10.95x	3.53%	24.74B
Weighted average by Cap.	12.68x	3.23x	10.85x	3.51%