SOLNABERG PROPERTY AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 100 SEK | +0.20% |
|
+0.20% | +4.17% |
| Apr. 11 | Solnaberg Property AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Solnaberg Property 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 | 466.2 | 571.5 | 609.1 | 646.7 | 488.8 | 361 |
| Enterprise Value (EV) 1 | 932.9 | 1,050 | 1,099 | 1,140 | 1,014 | 892 |
| P/E ratio | 91.2 x | 292 x | 132 x | 127 x | -245 x | -59.9 x |
| Yield | 6.45% | 5.26% | 6.17% | 5.81% | 3.85% | 5.21% |
| Capitalization / Revenue | 7.88 x | 9.35 x | 9.7 x | 10.1 x | 7.6 x | 4.78 x |
| EV / Revenue | 15.8 x | 17.2 x | 17.5 x | 17.8 x | 15.8 x | 11.8 x |
| EV / EBITDA | 19.6 x | 23.9 x | 23.4 x | 23.4 x | 24.4 x | 15.9 x |
| EV / FCF | 19.1 x | 26.2 x | 25.5 x | 29.2 x | 23.5 x | 56.3 x |
| FCF Yield | 5.23% | 3.82% | 3.91% | 3.42% | 4.26% | 1.78% |
| Price to Book | 1.52 x | 2.05 x | 2.46 x | 3 x | 2.78 x | 2.39 x |
| Nbr of stocks (in thousands) | 3,760 | 3,760 | 3,760 | 3,760 | 3,760 | 3,760 |
| Reference price 2 | 124.0 | 152.0 | 162.0 | 172.0 | 130.0 | 96.00 |
| Announcement Date | 4/1/19 | 4/23/20 | 4/13/21 | 4/12/22 | 4/11/23 | 4/11/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 59.15 | 61.13 | 62.77 | 64.2 | 64.28 | 75.56 |
| EBITDA 1 | 47.71 | 43.89 | 46.88 | 48.69 | 41.47 | 56.28 |
| EBIT 1 | 14.16 | 9.979 | 12.41 | 13.14 | 7.847 | 21.22 |
| Operating Margin | 23.94% | 16.32% | 19.78% | 20.46% | 12.21% | 28.08% |
| Earnings before Tax (EBT) 1 | 7.297 | 2.627 | 5.876 | 6.494 | -2.433 | -4.462 |
| Net income 1 | 5.131 | 1.965 | 4.613 | 5.096 | -1.988 | -6.027 |
| Net margin | 8.67% | 3.21% | 7.35% | 7.94% | -3.09% | -7.98% |
| EPS 2 | 1.360 | 0.5200 | 1.230 | 1.350 | -0.5300 | -1.603 |
| Free Cash Flow 1 | 48.77 | 40.13 | 43.04 | 38.99 | 43.16 | 15.86 |
| FCF margin | 82.46% | 65.65% | 68.57% | 60.72% | 67.15% | 20.99% |
| FCF Conversion (EBITDA) | 102.23% | 91.44% | 91.79% | 80.07% | 104.08% | 28.18% |
| FCF Conversion (Net income) | 950.65% | 2,042.94% | 933.02% | 765.08% | - | - |
| Dividend per Share 2 | 8.000 | 8.000 | 10.00 | 10.00 | 5.000 | 5.000 |
| Announcement Date | 4/1/19 | 4/23/20 | 4/13/21 | 4/12/22 | 4/11/23 | 4/11/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 467 | 478 | 490 | 493 | 525 | 531 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.781 x | 10.9 x | 10.46 x | 10.12 x | 12.65 x | 9.437 x |
| Free Cash Flow 1 | 48.8 | 40.1 | 43 | 39 | 43.2 | 15.9 |
| ROE (net income / shareholders' equity) | 1.6% | 0.67% | 1.75% | 2.2% | -1.02% | -3.68% |
| ROA (Net income/ Total Assets) | 1.02% | 0.72% | 0.92% | 0.99% | 0.61% | 1.72% |
| Assets 1 | 504.8 | 271.3 | 502.5 | 512.7 | -327.2 | -351.2 |
| Book Value Per Share 2 | 81.70 | 74.30 | 66.00 | 57.30 | 46.80 | 40.20 |
| Cash Flow per Share 2 | 12.60 | 13.70 | 10.60 | 15.20 | 6.720 | 5.030 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/1/19 | 4/23/20 | 4/13/21 | 4/12/22 | 4/11/23 | 4/11/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +4.17% | 34.34M | |
| +38.50% | 28.07B | |
| -13.85% | 26.92B | |
| +22.78% | 26.28B | |
| +1.61% | 26.06B | |
| +47.84% | 22.69B | |
| +5.96% | 20.3B | |
| +3.66% | 19.59B | |
| +28.52% | 16.31B | |
| -10.00% | 15.21B |
- Stock Market
- Equities
- SOLNA Stock
- Financials Solnaberg Property AB
