Stock 0HEZ EASTNINE AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eastnine AB London S.E.

Equities

0HEZ

SE0002158568

Real Estate Development & Operations

Market Closed - London S.E.
Other stock markets
 09:55:09 2020-07-10 am EDT 		5-day change 1st Jan Change
111 SEK +2.61% Intraday chart for Eastnine AB -34.61% -35.30%
Apr. 25 Eastnine AB Elects Louise Richnau as Board Member CI
Apr. 25 Eastnine AB Approves Dividend, Payable on 3 May 2024, 30 August 2024, 15 November 2024 and 24 January 2025 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,906 2,769 3,508 2,683 3,824 3,690 - -
Enterprise Value (EV) 1 3,999 4,304 3,508 6,199 5,610 5,410 5,315 5,233
P/E ratio 7.8 x 7.32 x 4.61 x 2.18 x -4.69 x 12.9 x 12.6 x 12.1 x
Yield 2% 2.46% 2.15% 2.81% 2.7% 3.24% 3.43% 3.58%
Capitalization / Revenue 20.5 x 14.4 x 15.4 x 7.79 x 9.34 x 8.68 x 8.56 x 8.35 x
EV / Revenue 28.2 x 22.3 x 15.4 x 18 x 13.7 x 12.7 x 12.3 x 11.8 x
EV / EBITDA - 31.3 x - 23.5 x 16.5 x 15.7 x 15 x 14.4 x
EV / FCF -4,216,646 x -7,815,184 x - - - - - -
FCF Yield -0% -0% - - - - - -
Price to Book 1.02 x 0.87 x - 0.49 x 0.84 x 0.79 x 0.77 x 0.76 x
Nbr of stocks (in thousands) 21,149 22,149 22,149 22,208 22,231 22,231 - -
Reference price 2 137.4 125.0 158.4 120.8 172.0 166.0 166.0 166.0
Announcement Date 2/21/20 2/17/21 2/11/22 2/8/23 2/6/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 141.6 192.7 227.7 344.2 409.3 425.3 431 442.1
EBITDA 1 - 137.7 - 264.3 339 345.4 354.6 363.7
EBIT 1 401.4 137.7 - 264.3 339 345.4 352.2 356.8
Operating Margin 283.46% 71.48% - 76.78% 82.82% 81.21% 81.71% 80.69%
Earnings before Tax (EBT) 1 401.4 408.6 803 1,284 -844.6 175 306.1 318.3
Net income 1 374.1 363 764.8 1,233 -815.5 280.6 203.2 210.3
Net margin 264.2% 188.44% 335.97% 358.3% -199.21% 65.97% 47.15% 47.57%
EPS 2 17.61 17.07 34.36 55.43 -36.67 12.86 13.20 13.77
Free Cash Flow -948.4 -550.7 - - - - - -
FCF margin -669.75% -285.87% - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 2.746 3.070 3.400 3.400 4.640 5.378 5.686 5.942
Announcement Date 2/21/20 2/17/21 2/11/22 2/8/23 2/6/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 57.64 64.64 77.95 89.03 96.5 102.6 108.4 106.4 101.5 105.5 106.5 106.5 106.5 - -
EBITDA 1 - - 58.1 71.79 75.77 84.67 - 89.67 82.81 83.33 87.43 87.43 86.89 - -
EBIT 1 - 46.49 58.1 71.79 75.77 84.67 89.91 89.67 82.81 83.33 87.43 87.43 86.89 - -
Operating Margin - 71.92% 74.53% 80.64% 78.52% 82.51% 82.93% 84.25% 81.59% 79% 82.11% 82.11% 81.61% - -
Earnings before Tax (EBT) 1 - -342.1 835.4 718.7 9.451 -148.8 -418 -301 -9.349 88.16 11.69 13.13 62.98 65.21 66.2
Net income 1 - -345.2 812.4 709 -3.147 -132.7 -415.7 -301.4 1.947 58.56 4.413 3.744 18.51 31.57 28.85
Net margin - -533.99% 1,042.22% 796.38% -3.26% -129.36% -383.49% -283.17% 1.92% 55.52% 4.14% 3.52% 17.39% - -
EPS - - - - - - - - - - - - - - -
Dividend per Share 2 - - - - 0.8500 0.8500 0.8500 0.8500 2.090 - 1.125 1.125 1.125 - -
Announcement Date 2/11/22 5/4/22 7/14/22 11/9/22 2/8/23 5/3/23 7/7/23 10/26/23 2/6/24 4/24/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,093 1,535 - 3,516 1,786 1,719 1,624 1,543
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 11.15 x - 13.31 x 5.269 x 4.977 x 4.58 x 4.241 x
Free Cash Flow -948 -551 - - - - - -
ROE (net income / shareholders' equity) 13.9% 12.5% - - - 1.8% 2.45% 2.52%
ROA (Net income/ Total Assets) - 7.84% - - - - - -
Assets 1 - 4,632 - - - - - -
Book Value Per Share 2 134.0 143.0 - 244.0 204.0 211.0 215.0 219.0
Cash Flow per Share 4.200 5.260 - - - - - -
Capex 1 - 639 - - 25.6 34.9 34.9 34.9
Capex / Sales - 331.87% - - 6.26% 8.21% 8.1% 7.9%
Announcement Date 2/21/20 2/17/21 2/11/22 2/8/23 2/6/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Eastnine AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
166 SEK
Average target price
195 SEK
Spread / Average Target
+17.47%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Office Real Estate Development

1st Jan change Capi.
CA IMMOBILIEN ANLAGEN AG Stock CA Immobilien Anlagen AG
-6.13% 3.18B
HUFVUDSTADEN AB Stock Hufvudstaden AB
-10.13% 2.36B
ENTRA ASA Stock Entra ASA
-11.61% 1.68B
HYSAN DEVELOPMENT COMPANY LIMITED Stock Hysan Development Company Limited
-22.58% 1.57B
PLATZER FASTIGHETER HOLDING AB Stock Platzer Fastigheter Holding AB
+5.46% 970M
HEIWA REAL ESTATE CO., LTD. Stock Heiwa Real Estate Co., Ltd.
+12.47% 964M
CROMWELL PROPERTY GROUP Stock Cromwell Property Group
-4.76% 683M
BEIJING ELECTRONIC ZONE HIGH-TECH GROUP CO., LTD. Stock Beijing Electronic Zone High-tech Group Co., Ltd.
-19.46% 556M
EMPERADOR PROPERTIES SOCIMI, S.A. Stock Emperador Properties SOCIMI, S.A.
0.00% 458M
Office Real Estate Development
  1. Stock Market
  2. Equities
  3. EAST Stock
  4. 0HEZ Stock
  5. Financials Eastnine AB