XSTOFPAR A
Market cap1.17bUSD
Dec 23, Last price
64.20SEK
1D
0.16%
1Q
-18.42%
Jan 2017
41.63%
Name
FastPartner AB
Chart & Performance
Profile
FastPartner AB (publ) develops, owns, and manages residential and commercial properties in Sweden. The company was incorporated in 1984 and is headquartered in Stockholm, Sweden. FastPartner AB (publ) is a subsidiary of Compactor Fastigheter AB.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,208,700 10.57% | 1,997,500 7.61% | 1,856,300 3.04% | |||||||
Cost of revenue | 700,200 | 656,000 | 597,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,508,500 | 1,341,500 | 1,259,200 | |||||||
NOPBT Margin | 68.30% | 67.16% | 67.83% | |||||||
Operating Taxes | (284,400) | 7,200 | 871,500 | |||||||
Tax Rate | 0.54% | 69.21% | ||||||||
NOPAT | 1,792,900 | 1,334,300 | 387,700 | |||||||
Net income | (1,527,900) -1,908.17% | 84,500 -97.49% | 3,367,700 106.33% | |||||||
Dividends | (256,200) | (494,600) | (453,900) | |||||||
Dividend yield | 2.50% | 2.83% | 2.34% | |||||||
Proceeds from repurchase of equity | (1,328,200) | 494,000 | ||||||||
BB yield | 7.59% | -2.55% | ||||||||
Debt | ||||||||||
Debt current | 1,276,500 | 3,861,700 | 3,221,300 | |||||||
Long-term debt | 17,773,800 | 15,241,000 | 14,389,300 | |||||||
Deferred revenue | 265,700 | 214,300 | ||||||||
Other long-term liabilities | 46,000 | (216,500) | (166,600) | |||||||
Net debt | 18,182,600 | 18,385,600 | 16,673,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 917,500 | 751,100 | 525,000 | |||||||
CAPEX | (197,300) | 247,700 | ||||||||
Cash from investing activities | (678,700) | (1,090,600) | (1,185,200) | |||||||
Cash from financing activities | (328,600) | 283,400 | 713,100 | |||||||
FCF | 1,923,600 | 799,600 | 227,100 | |||||||
Balance | ||||||||||
Cash | 136,700 | 371,300 | 460,600 | |||||||
Long term investments | 731,000 | 345,800 | 477,000 | |||||||
Excess cash | 757,265 | 617,225 | 844,785 | |||||||
Stockholders' equity | 12,566,600 | 31,892,100 | 30,850,400 | |||||||
Invested Capital | 31,757,035 | 33,746,775 | 33,105,915 | |||||||
ROIC | 5.47% | 3.99% | 1.24% | |||||||
ROCE | 4.27% | 3.57% | 3.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 182,900 | 256,196 | 234,382 | |||||||
Price | 56.00 -18.01% | 68.30 -17.31% | 82.60 -14.85% | |||||||
Market cap | 10,242,400 -41.47% | 17,498,167 -9.62% | 19,359,960 -11.35% | |||||||
EV | 28,425,000 | 53,425,167 | 52,036,960 | |||||||
EBITDA | 1,508,600 | 1,341,800 | 1,259,500 | |||||||
EV/EBITDA | 18.84 | 39.82 | 41.32 | |||||||
Interest | 873,700 | 422,000 | 313,500 | |||||||
Interest/NOPBT | 57.92% | 31.46% | 24.90% |