Valuation Eastnine

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 02/10/2026 BST			5-day change	1st Jan Change
41.90 ^SEK	+0.12%		-1.99%	-16.70%

09-25	Eastnine AB completed the acquisition of the Bridge in Warsaw from Ghelamco Group.	CI
09-25	Eastnine Closes Purchase of EUR285 Million Office Property in Warsaw	MT

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	4,097	-	-
Change	-	-23.54%	42.53%	19.61%	7.53%	-16.7%	-	-
Enterprise Value (EV) ¹	3,508	6,199	5,610	9,901	9,719	10,235	10,111	9,890
Change	-	76.69%	-9.5%	76.5%	-1.84%	5.3%	-1.21%	-2.19%
P/E	4.62x	2.18x	-4.69x	58.7x	11x	10.8x	7.91x	7.16x
PBR	-	0.49x	0.84x	0.92x	0.99x	0.76x	0.72x	0.68x
PEG	-	0x	0x	-1x	0x	-0.7x	0.2x	0.7x
Capitalization / Revenue	15.4x	7.79x	9.34x	9.68x	7.5x	5.95x	5.36x	5.08x
EV / Revenue	15.4x	18x	13.7x	21x	14.8x	14.9x	13.2x	12.3x
EV / EBITDA	-	23.5x	16.5x	25.4x	17.3x	17.8x	16.9x	15.8x
EV / EBIT	-	23.5x	16.5x	25.4x	17.3x	17.8x	15.5x	14.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.85	0.85	1.16	1.2	1.28	1.318	1.41	1.41
Rate of return	2.15%	2.81%	2.7%	2.56%	2.54%	3.14%	3.37%	3.37%
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%	34.1%	26.6%	24.1%
Net sales ¹	227.7	344.2	409.3	472.6	655.6	688.9	764	806
EBITDA ¹	-	264.3	339	389.5	562.5	576.5	598.9	626.6
EBIT ¹	-	264.3	339	389.5	562.5	575.3	652.7	688.6
Net income ¹	764.8	1,233	-815.5	67.24	443.3	343.4	421.4	462.1
Net Debt ¹	-	3,516	1,786	5,328	4,801	6,138	6,014	5,793
Reference price ²	39.60	30.20	43.00	46.80	50.30	41.90	41.90	41.90
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	10.84x	14.86x	17.75x	3.14%	408M
VINGROUP	60.56x	-	-	-	64.64B
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	39.14B
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	26.73B
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	26.68B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	24.33B
VINHOMES	9.11x	3.46x	7.66x	-.--%	21.47B
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	20.47B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
Average	15.65x	3.86x	9.83x	3.45%	27.16B
Weighted average by Cap.	22.73x	2.66x	9.18x	3.61%