Stock LINKAB LINK PROP INVESTMENT AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Link Prop Investment AB

Equities

LINKAB

SE0006993804

Real Estate Development & Operations

Market Closed - Nasdaq Stockholm
Other stock markets
 13:59:34 31/05/2024 BST 		5-day change 1st Jan Change
136 SEK -.--% Intraday chart for Link Prop Investment AB -1.45% -.--%
03-22 Link Prop Investment AB Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Link Prop Investment AB Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 161.7 208.7 198.4 229.3 183.8 199.9
Enterprise Value (EV) 1 297.7 344.1 330.5 364 316 320.9
P/E ratio 16.8 x 19.5 x 18.7 x 19.6 x 18.1 x 12.3 x
Yield 7.27% 5.63% 5.93% 5.13% 6.4% 5.88%
Capitalization / Revenue 5.15 x 5.9 x 5.79 x 7.2 x 4.78 x 4.57 x
EV / Revenue 9.48 x 9.72 x 9.64 x 11.4 x 8.21 x 7.33 x
EV / EBITDA 12.7 x 14.3 x 13.6 x 17.8 x 13.2 x 9.31 x
EV / FCF 15.5 x 25.3 x 23.4 x 25.3 x 15.9 x 13.2 x
FCF Yield 6.45% 3.95% 4.28% 3.95% 6.29% 7.55%
Price to Book 1.26 x 1.64 x 1.58 x 1.82 x 1.48 x 1.55 x
Nbr of stocks (in thousands) 1,470 1,470 1,470 1,470 1,470 1,470
Reference price 2 110.0 142.0 135.0 156.0 125.0 136.0
Announcement Date 25/03/19 02/04/20 15/03/21 18/03/22 21/04/23 22/03/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 31.41 35.39 34.28 31.84 38.48 43.79
EBITDA 1 23.5 24 24.26 20.5 23.92 34.47
EBIT 1 17.22 17.42 17.37 13.37 16.77 25.23
Operating Margin 54.82% 49.23% 50.69% 41.98% 43.59% 57.62%
Earnings before Tax (EBT) 1 12.14 13.66 13.62 14.91 12.93 20.77
Net income 1 9.607 10.71 10.6 11.73 10.14 16.3
Net margin 30.58% 30.27% 30.93% 36.83% 26.36% 37.22%
EPS 2 6.535 7.286 7.210 7.978 6.901 11.09
Free Cash Flow 1 19.2 13.6 14.13 14.38 19.87 24.22
FCF margin 61.12% 38.44% 41.24% 45.15% 51.63% 55.31%
FCF Conversion (EBITDA) 81.7% 56.68% 58.26% 70.13% 83.06% 70.26%
FCF Conversion (Net income) 199.85% 127.01% 133.31% 122.58% 195.85% 148.62%
Dividend per Share 2 8.000 8.000 8.000 8.000 8.000 8.000
Announcement Date 25/03/19 02/04/20 15/03/21 18/03/22 21/04/23 22/03/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 136 135 132 135 132 121
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.789 x 5.64 x 5.441 x 6.571 x 5.527 x 3.509 x
Free Cash Flow 1 19.2 13.6 14.1 14.4 19.9 24.2
ROE (net income / shareholders' equity) 7.43% 8.39% 8.38% 9.31% 8.11% 12.9%
ROA (Net income/ Total Assets) 3.28% 3.28% 3.32% 2.57% 3.17% 4.66%
Assets 1 293.2 326.1 319.1 455.6 319.9 350
Book Value Per Share 2 87.20 86.50 85.70 85.70 84.60 87.70
Cash Flow per Share 2 22.10 20.80 21.40 17.90 17.80 24.20
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 25/03/19 02/04/20 15/03/21 18/03/22 21/04/23 22/03/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office Real Estate Development

1st Jan change Capi.
LINK PROP INVESTMENT AB Stock Link Prop Investment AB
-.--% 18.98M
CA IMMOBILIEN ANLAGEN AG Stock CA Immobilien Anlagen AG
-8.10% 3.16B
HUFVUDSTADEN AB Stock Hufvudstaden AB
-8.23% 2.5B
ENTRA ASA Stock Entra ASA
-2.25% 1.95B
HYSAN DEVELOPMENT COMPANY LIMITED Stock Hysan Development Company Limited
-21.94% 1.59B
PLATZER FASTIGHETER HOLDING AB Stock Platzer Fastigheter Holding AB
+9.50% 1.05B
HEIWA REAL ESTATE CO., LTD. Stock Heiwa Real Estate Co., Ltd.
+0.53% 863M
CROMWELL PROPERTY GROUP Stock Cromwell Property Group
+5.95% 774M
BEIJING ELECTRONIC ZONE HIGH-TECH GROUP CO., LTD. Stock Beijing Electronic Zone High-tech Group Co., Ltd.
-13.65% 596M
EMPERADOR PROPERTIES SOCIMI, S.A. Stock Emperador Properties SOCIMI, S.A.
-.--% 465M
Office Real Estate Development
  1. Stock Market
  2. Equities
  3. LINKAB Stock
  4. Financials Link Prop Investment AB