Valuation Swedish Logistic Property AB

Equities

Delayed Nasdaq Stockholm Other stock markets 17:00:00 12/03/2026 GMT			5-day change	1st Jan Change
38.75 ^SEK	-0.26%		-1.40%	-6.51%

03-11	Swedish Logistic Property Constructs an Extension of Approximately 23,300 Sqm on the Property Rönnedal 1 in Ulricehamn After the Existing Tenant, Logistikpartner i Ulricehamn AB	CI
03-11	SLP Plans to Construct Extension at Logistics Property in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,430	7,377	10,104	10,886	10,886	-
Change	-	66.54%	36.96%	7.74%	0%	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	18,919	20,530	21,175
Change	-	35.68%	36.39%	19.6%	8.52%	3.14%
P/E ratio	10.2x	21x	15.7x	15x	14.3x	13.1x
PBR	1.2x	1.43x	1.47x	0.98x	1.11x	0.98x
PEG	0x	-0.6x	0.3x	1.3x	1.89x	1.45x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.92x	8.11x
EV / Revenue	20.8x	19.8x	22.3x	18.8x	16.8x	15.8x
EV / EBITDA	28.5x	22.7x	27x	22.6x	19.5x	18.3x
EV / EBIT	30.9x	22.7x	24.9x	20.5x	19.8x	18.7x
EV / FCF	-	-141x	-17.2x	172x	130x	62.3x
FCF Yield	-	-0.71%	-5.83%	0.58%	0.77%	1.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.4	1.55	2.48	2.77	2.721	2.968
Distribution rate	-	-	-	-	-	-
Net sales ¹	411	585	710	1,015	1,221	1,342
EBITDA ¹	300	512	585	838.6	1,050	1,158
EBIT ¹	277	511	635	864	1,035	1,132
Net income ¹	419	308	587	726	799.6	900.4
Net Debt ¹	4,118	4,220	5,714	8,033	9,644	10,289
Reference price ²	24.40	32.55	39.00	38.85	38.85	38.85
Nbr of stocks (in thousands)	181,541	226,641	259,070	280,205	280,205	-
Announcement Date	16/02/23	15/02/24	04/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWEDISH LOGISTIC PROPERTY AB	15.36x	18.79x	22.56x	-.--%	1.18B
CTP N.V.	6.19x	17.92x	23.13x	3.94%	9.16B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	20.58x	11.92x	14.91x	2.28%	2.67B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	22.2x	-	-	-	2.22B
WHA CORPORATION	11.94x	6.53x	14.62x	5.09%	1.91B
PROPERTY FOR INDUSTRY LIMITED	13.03x	16.29x	18.28x	3.87%	698M
AMATA CORPORATION	6.93x	2.41x	7.38x	5.38%	668M
MLP GROUP S.A.	6.77x	11.81x	23.5x	-.--%	595M
Average	12.87x	12.24x	17.77x	2.94%	2.39B
Weighted average by Cap.	11.50x	14.84x	20.01x	3.45%