Loading...
XSTOCORE B
Market cap875mUSD
Dec 23, Last price  
6.55SEK
1D
-0.76%
1Q
-34.43%
Name

Corem Property Group AB

Chart & Performance

D1W1MN
XSTO:CORE B chart
P/E
—
P/S
2.28
EPS
—
Div Yield, %
8.59%
Shrs. gr., 5y
24.22%
Rev. gr., 5y
34.48%
Revenues
4.24b
-5.50%
391,000,000444,000,000463,000,000497,000,000544,000,000556,000,000621,000,000626,000,000740,000,000900,000,000965,000,000961,000,000894,000,0002,912,000,0004,491,000,0004,244,000,000
Net income
-7.97b
L
-252,000,000226,000,000440,000,00035,000,000175,000,000372,000,000112,000,000800,000,000915,000,000937,000,0001,183,000,0003,114,000,000-108,000,0004,582,000,0003,034,000,000-7,970,000,000
CFO
718m
-67.83%
-86,000,00099,000,000-99,000,00058,000,000184,000,000251,000,000113,000,000338,000,000411,000,000440,000,000448,000,000467,000,000370,000,0001,190,000,0002,232,000,000718,000,000
Dividend
Mar 28, 20250.03 SEK/sh
Earnings
Feb 19, 2025

Profile

Corem Property Group AB (publ), a real estate company, owns, manages, and develops industrial, warehouse, logistics, and retail properties in the Nordic region. As of December 31, 2021, it had 518 properties with a total lettable area of 3,479 thousand square kilometers. Corem Property Group AB (publ) was incorporated in 1993 and is headquartered in Stockholm, Sweden.
URL
https://www.corem.se/
IPO date
Jun 26, 2000
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
4,244,000
-5.50%
4,491,000
54.22%
2,912,000
225.73%
Cost of revenue
1,541,000
1,371,000
1,160,000
Unusual Expense (Income)
NOPBT
2,703,000
3,120,000
1,752,000
NOPBT Margin
63.69%
69.47%
60.16%
Operating Taxes
(1,816,000)
(548,000)
1,187,000
Tax Rate
67.75%
NOPAT
4,519,000
3,668,000
565,000
Net income
(7,970,000)
-362.69%
3,034,000
-33.78%
4,582,000
-4,342.59%
Dividends
(830,000)
(627,000)
(468,000)
Dividend yield
7.25%
6.91%
1.93%
Proceeds from repurchase of equity
(121,000)
(23,000)
BB yield
1.33%
0.10%
Debt
Debt current
13,830,000
15,175,000
14,818,000
Long-term debt
21,036,000
35,991,000
34,016,000
Deferred revenue
137,000
535,000
337,000
Other long-term liabilities
17,326,000
(470,000)
67,000
Net debt
32,524,000
46,707,000
45,277,000
Cash flow
Cash from operating activities
718,000
2,232,000
1,190,000
CAPEX
(4,000)
(39,000)
(263,000)
Cash from investing activities
13,832,000
(1,294,000)
(954,000)
Cash from financing activities
(15,096,000)
(583,000)
356,000
FCF
4,027,000
5,460,000
(569,000)
Balance
Cash
429,000
2,078,000
571,000
Long term investments
1,913,000
2,381,000
2,986,000
Excess cash
2,129,800
4,234,450
3,411,400
Stockholders' equity
1,401,000
10,719,831
13,346,831
Invested Capital
55,626,000
76,665,550
78,738,600
ROIC
6.83%
4.72%
1.23%
ROCE
4.31%
3.53%
1.94%
EV
Common stock shares outstanding
1,078,717
1,081,271
740,815
Price
10.62
26.58%
8.39
-74.30%
32.65
73.67%
Market cap
11,455,978
26.28%
9,071,867
-62.49%
24,187,621
274.63%
EV
43,993,978
55,846,698
70,085,451
EBITDA
2,726,000
3,146,000
1,762,000
EV/EBITDA
16.14
17.75
39.78
Interest
1,477,000
1,170,000
708,000
Interest/NOPBT
54.64%
37.50%
40.41%