XSTO
CATE
Market cap2.58bUSD
Apr 15, Last price
433.80SEK
1D
1.61%
1Q
-7.13%
Jan 2017
224.51%
IPO
360.77%
Name
Catena AB
Chart & Performance
Profile
Catena AB (publ) owns, develops, manages, and sells logistics properties in Sweden. The company serves logistics companies. As of December 31, 2021, its property portfolio comprised 126 logistics properties located primarily in southern and central Sweden with a total lettable area of approximately 2,125.9 square meters. It operates in the regions of Gothenburg, Helsingborg, Jönköping, Malmö, and Stockholm. The company was founded in 1967 and is headquartered in Helsingborg, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,193,000 18.73% | 1,847,000 19.62% | 1,544,000 11.29% | |||||||
Cost of revenue | 462,000 | 409,000 | 344,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,731,000 | 1,438,000 | 1,200,000 | |||||||
NOPBT Margin | 78.93% | 77.86% | 77.72% | |||||||
Operating Taxes | 264,000 | 349,000 | 449,000 | |||||||
Tax Rate | 15.25% | 24.27% | 37.42% | |||||||
NOPAT | 1,467,000 | 1,089,000 | 751,000 | |||||||
Net income | 1,080,000 9.53% | 986,000 -50.60% | 1,996,000 -25.85% | |||||||
Dividends | (490,000) | (413,000) | (363,000) | |||||||
Dividend yield | 1.72% | 1.75% | 2.09% | |||||||
Proceeds from repurchase of equity | 5,098,000 | 3,777,000 | ||||||||
BB yield | -17.87% | -21.76% | ||||||||
Debt | ||||||||||
Debt current | 540,000 | 2,654,000 | 2,976,000 | |||||||
Long-term debt | 16,954,000 | 9,784,000 | 8,350,000 | |||||||
Deferred revenue | 188,000 | |||||||||
Other long-term liabilities | 32,000 | 33,000 | (187,000) | |||||||
Net debt | 16,504,000 | 11,422,000 | 9,070,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,287,000 | 1,062,000 | 1,241,000 | |||||||
CAPEX | (2,000) | (1,000) | ||||||||
Cash from investing activities | (4,415,000) | (2,706,000) | (1,953,000) | |||||||
Cash from financing activities | 3,686,000 | (92,000) | 1,870,000 | |||||||
FCF | 1,466,000 | 1,089,000 | 842,100 | |||||||
Balance | ||||||||||
Cash | 990,000 | 430,000 | 2,246,000 | |||||||
Long term investments | 586,000 | 10,000 | ||||||||
Excess cash | 880,350 | 923,650 | 2,178,800 | |||||||
Stockholders' equity | 10,118,000 | 27,697,000 | ||||||||
Invested Capital | 40,350,000 | 28,665,350 | 25,538,200 | |||||||
ROIC | 4.25% | 4.02% | 3.18% | |||||||
ROCE | 3.97% | 4.40% | 3.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 60,312 | 49,964 | 44,675 | |||||||
Price | 473.00 0.34% | 471.40 21.31% | 388.60 -31.10% | |||||||
Market cap | 28,527,680 21.12% | 23,552,875 35.67% | 17,360,676 -23.80% | |||||||
EV | 45,031,680 | 34,974,875 | 44,585,676 | |||||||
EBITDA | 1,731,000 | 1,439,000 | 1,201,000 | |||||||
EV/EBITDA | 26.01 | 24.30 | 37.12 | |||||||
Interest | 501,000 | 481,000 | 202,000 | |||||||
Interest/NOPBT | 28.94% | 33.45% | 16.83% |