Valuation Diös AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 25/07/2026 HKT			5-day change	1st Jan Change
65.15 ^SEK	+0.39%		-1.88%	-0.76%

07-10	SB1 Markets raises Diös target price to 84 kronor (82), reiterates buy	FW
07-08	Capital Markets Days in Båstad: Interview with Diös CEO	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,792	10,671	12,248	11,201	9,308	9,050	-	-
Change	-	-36.45%	14.78%	-8.55%	-16.9%	-2.77%	-	-
Enterprise Value (EV) ¹	30,390	26,842	29,232	27,810	26,383	26,185	26,157	26,098
Change	-	-11.67%	8.9%	-4.86%	-5.13%	-0.75%	-0.11%	-0.22%
P/E	6.96x	12.9x	-14.4x	16.2x	11.5x	9.52x	9.89x	9.71x
PBR	1.42x	0.88x	1.12x	0.96x	0.76x	0.73x	0.69x	0.66x
PEG	-	-0.2x	0x	-0x	0.7x	0.5x	-2.65x	5.25x
Capitalization / Revenue	8.54x	4.83x	4.89x	4.43x	3.5x	3.41x	3.35x	3.27x
EV / Revenue	15.4x	12.2x	11.7x	11x	9.91x	9.87x	9.69x	9.43x
EV / EBITDA	25x	19.5x	18x	16.9x	15.2x	15.1x	14.8x	14.3x
EV / EBIT	25x	19.5x	18x	16.9x	15.2x	14.6x	14.9x	14.4x
EV / FCF	-	-	-45.2x	-155x	-614x	104x	32.6x	30.5x
FCF Yield	-	-	-2.21%	-0.65%	-0.16%	0.96%	3.07%	3.28%
Dividend per Share ²	3.52	2	-	2.2	-	2.5	2.638	2.8
Rate of return	2.96%	2.65%	-	2.78%	-	3.84%	4.05%	4.3%
EPS ²	17.08	5.87	-6.01	4.88	5.7	6.844	6.589	6.711
Distribution rate	20.6%	34.1%	-	45.1%	-	36.5%	40%	41.7%
Net sales ¹	1,967	2,209	2,504	2,527	2,662	2,653	2,701	2,768
EBITDA ¹	1,214	1,379	1,622	1,643	1,738	1,736	1,771	1,821
EBIT ¹	1,214	1,379	1,622	1,643	1,738	1,793	1,759	1,809
Net income ¹	2,306	830	-850	691	808	964.2	969	1,001
Net Debt ¹	13,598	16,171	16,984	16,609	17,075	17,135	17,107	17,048
Reference price ²	118.80	75.45	86.60	79.20	65.65	65.15	65.15	65.15
Nbr of stocks (in thousands)	141,344	141,431	141,431	141,431	141,785	138,916	-	-
Announcement Date	11/2/22	14/2/23	16/2/24	14/2/25	13/2/26	-	-	-

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.($)
DIÖS AB	9.52x	9.87x	15.08x	3.84%	933M
SUN HUNG KAI PROPERTIES LIMITED	15.68x	4.94x	13.3x	3.23%	44.6B
CHINA RESOURCES LAND LIMITED	8.45x	1.48x	7.55x	4.18%	29.72B
MITSUBISHI ESTATE CO., LTD.	19.91x	4.14x	16.91x	1.25%	29.33B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.48B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.8x	6.76x	18.15x	1.45%	20.76B
Average	12.17x	4.16x	11.79x	3.66%	24.86B
Weighted average by Cap.	12.86x	3.42x	11.42x	3.64%