Loading...
XSTO
CORE D
Market cap771mUSD
May 23, Last price  
223.50SEK
1D
-1.76%
1Q
-0.22%
Name

Corem Property Group AB

Chart & Performance

D1W1MN
P/E
—
P/S
92.88
EPS
—
Div Yield, %
8.95%
Shrs. gr., 5y
25.29%
Rev. gr., 5y
30.91%
Revenues
3.70b
-12.94%
391,000,000444,000,000463,000,000497,000,000544,000,000556,000,000621,000,000626,000,000740,000,000900,000,000965,000,000961,000,000894,000,0002,912,000,0004,491,000,0004,244,000,0003,695,000,000
Net income
-1.06b
L-86.71%
-252,000,000226,000,000440,000,00035,000,000175,000,000372,000,000112,000,000800,000,000915,000,000937,000,0001,183,000,0003,114,000,000-108,000,0004,582,000,0003,034,000,000-7,970,000,000-1,059,000,000
CFO
920m
+28.13%
-86,000,00099,000,000-99,000,00058,000,000184,000,000251,000,000113,000,000338,000,000411,000,000440,000,000448,000,000467,000,000370,000,0001,190,000,0002,232,000,000718,000,000920,000,000
Dividend
Sep 29, 20255 SEK/sh
Earnings
Jul 10, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,695,000
-12.94%
4,244,000
-5.50%
4,491,000
54.22%
Cost of revenue
1,494,000
1,541,000
1,371,000
Unusual Expense (Income)
NOPBT
2,201,000
2,703,000
3,120,000
NOPBT Margin
59.57%
63.69%
69.47%
Operating Taxes
(147,000)
(1,816,000)
(548,000)
Tax Rate
NOPAT
2,348,000
4,519,000
3,668,000
Net income
(1,059,000)
-86.71%
(7,970,000)
-362.69%
3,034,000
-33.78%
Dividends
(659,000)
(830,000)
(627,000)
Dividend yield
8.76%
7.25%
6.91%
Proceeds from repurchase of equity
1,007,000
(121,000)
BB yield
-13.38%
1.33%
Debt
Debt current
16,908,000
13,830,000
15,175,000
Long-term debt
17,892,000
21,036,000
35,991,000
Deferred revenue
137,000
535,000
Other long-term liabilities
207,000
17,326,000
(470,000)
Net debt
34,214,000
32,524,000
46,707,000
Cash flow
Cash from operating activities
920,000
718,000
2,232,000
CAPEX
(4,000)
(39,000)
Cash from investing activities
1,668,000
13,832,000
(1,294,000)
Cash from financing activities
(2,445,000)
(15,096,000)
(583,000)
FCF
469,000
4,027,000
5,460,000
Balance
Cash
586,000
429,000
2,078,000
Long term investments
1,913,000
2,381,000
Excess cash
401,250
2,129,800
4,234,450
Stockholders' equity
1,401,000
10,719,831
Invested Capital
54,691,000
55,626,000
76,665,550
ROIC
4.26%
6.83%
4.72%
ROCE
3.66%
4.31%
3.53%
EV
Common stock shares outstanding
1,124,774
1,078,717
1,081,271
Price
6.69
-37.01%
10.62
26.58%
8.39
-74.30%
Market cap
7,524,738
-34.32%
11,455,978
26.28%
9,071,867
-62.49%
EV
41,738,738
43,993,978
55,846,698
EBITDA
2,223,000
2,726,000
3,146,000
EV/EBITDA
18.78
16.14
17.75
Interest
1,477,000
1,170,000
Interest/NOPBT
54.64%
37.50%