Valuation Pandox AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 11/09/2026 BST			5-day change	1st Jan Change
170.00 ^SEK	-0.58%		-1.85%	-16.26%

09-11	Carnegie Fastighetsfond Norden fell 2.33 percent in August, rising rates weighed on the property sector	FW
09-03	Swedish hotel market strengthens, RevPAR up 9 percent, fastest growth since 2023	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,842	21,400	27,651	37,325	39,504	33,083	-	-
Change	-	-20.27%	29.21%	34.99%	5.84%	-16.26%	-	-
Enterprise Value (EV) ¹	57,872	56,864	62,508	74,738	91,364	81,149	81,272	81,404
Change	-	-1.74%	9.93%	19.57%	22.25%	-11.18%	0.15%	0.16%
P/E	44x	5.07x	-47.3x	21.2x	12.6x	14x	12x	11.5x
PBR	1.06x	0.7x	0.94x	1.11x	1.17x	0.93x	0.87x	0.82x
PEG	-	0x	0x	-0x	0.2x	-0.6x	0.7x	2.86x
Capitalization / Revenue	8.2x	3.78x	4.04x	5.23x	5.29x	3.95x	3.85x	3.76x
EV / Revenue	17.7x	10.1x	9.13x	10.5x	12.2x	9.69x	9.46x	9.25x
EV / EBITDA	31x	17.2x	16.9x	18.9x	22.4x	15.8x	15.3x	15x
EV / EBIT	36.9x	19.3x	17.1x	20.4x	22.9x	16.4x	16x	15.7x
EV / FCF	-53x	76.8x	87.8x	93.2x	45.4x	6.68x	44.5x	48x
FCF Yield	-1.89%	1.3%	1.14%	1.07%	2.2%	15%	2.25%	2.08%
Dividend per Share ²	-	2.5	4	4.25	4.5	4.75	5.114	5.448
Rate of return	-	2.15%	2.66%	2.22%	2.22%	2.79%	3.01%	3.21%
EPS ²	3.32	22.94	-3.18	9.04	16.13	12.14	14.18	14.75
Distribution rate	-	10.9%	-126%	47%	27.9%	39.1%	36.1%	37%
Net sales ¹	3,273	5,654	6,849	7,136	7,469	8,373	8,595	8,797
EBITDA ¹	1,868	3,304	3,696	3,961	4,086	5,145	5,313	5,420
EBIT ¹	1,570	2,951	3,660	3,655	3,986	4,933	5,081	5,187
Net income ¹	610	4,217	-585	1,689	3,139	2,220	2,759	2,869
Net Debt ¹	31,030	35,464	34,857	37,413	51,860	48,067	48,190	48,321
Reference price ²	146.00	116.40	150.40	191.80	203.00	170.00	170.00	170.00
Nbr of stocks (in thousands)	183,850	183,850	183,850	194,603	194,603	194,603	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	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.($)
PANDOX AB	14.01x	9.69x	15.77x	2.79%	3.41B
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	14.20x	4.65x	13.10x	3.56%	22.94B
Weighted average by Cap.	13.69x	3.91x	12.29x	3.7%