Loading...
XSTO
TRIAN B
Market cap352mUSD
Jun 25, Last price  
18.76SEK
1D
0.00%
1Q
-2.55%
IPO
38.96%
Name

Fastighets AB Trianon

Chart & Performance

D1W1MN
P/E
14.88
P/S
4.33
EPS
1.26
Div Yield, %
—
Shrs. gr., 5y
7.22%
Rev. gr., 5y
11.59%
Revenues
773m
+2.44%
105,797,000113,500,000137,400,000174,400,000261,700,000344,500,000446,400,000553,200,000618,100,000778,900,000754,100,000772,500,000
Net income
225m
P
49,575,00056,300,000160,000,000401,900,000318,900,000255,800,000309,600,000519,700,0001,305,000,000131,600,000-206,100,000224,800,000
CFO
130m
+1.16%
49,825,00015,800,00067,700,00073,600,00086,100,000151,700,000149,200,000178,500,000261,700,000441,200,000128,900,000130,400,000
Dividend
May 13, 20222 SEK/sh
Earnings
Jul 10, 2025

Profile

Fastighets AB Trianon (publ), a real estate company, acquires, develops, builds, owns, and manages residential and commercial properties in Sweden. The company's property portfolio consists of 88 properties located in Malmö, Limhamn, Slottsstaden, Lindängen, Hermodsdal, Rosengård, Oxie, Burlöv, Skurup, and Svedala. It has a rentable area of approximately 419,000 square meters of housing, retail, office, and community properties, as well as 3,000 square meters of garage and parking spaces. Fastighets AB Trianon (publ) was incorporated in 1973 and is headquartered in Malmö, Sweden.
URL
https://trianon.se/
IPO date
Jun 21, 2017
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
772,500
2.44%
754,100
-3.18%
778,900
26.02%
Cost of revenue
321,600
298,200
428,500
Unusual Expense (Income)
NOPBT
450,900
455,900
350,400
NOPBT Margin
58.37%
60.46%
44.99%
Operating Taxes
81,300
(34,800)
30,500
Tax Rate
18.03%
8.70%
NOPAT
369,600
490,700
319,900
Net income
224,800
-209.07%
(206,100)
-256.61%
131,600
-89.92%
Dividends
(58,500)
(78,500)
Dividend yield
2.20%
2.39%
Proceeds from repurchase of equity
(99,300)
BB yield
3.73%
Debt
Debt current
3,226,600
1,882,800
2,980,400
Long-term debt
4,481,400
5,729,300
4,489,800
Deferred revenue
76,000
Other long-term liabilities
112,600
2,188,800
(43,300)
Net debt
7,583,500
6,809,500
6,882,800
Cash flow
Cash from operating activities
130,400
128,900
441,200
CAPEX
(2,000)
(100)
(500)
Cash from investing activities
(62,600)
(341,300)
(615,600)
Cash from financing activities
(53,200)
232,300
177,000
FCF
419,100
242,300
223,200
Balance
Cash
124,500
109,800
90,000
Long term investments
692,800
497,400
Excess cash
85,875
764,895
548,455
Stockholders' equity
3,225,900
15,343,000
Invested Capital
13,053,200
11,729,005
12,136,445
ROIC
2.98%
4.11%
2.64%
ROCE
3.22%
3.42%
2.59%
EV
Common stock shares outstanding
195,935
159,037
157,324
Price
20.60
22.99%
16.75
-19.66%
20.85
-64.96%
Market cap
4,036,257
51.52%
2,663,876
-18.79%
3,280,205
-63.57%
EV
11,619,757
9,473,376
21,321,105
EBITDA
450,900
457,800
352,600
EV/EBITDA
25.77
20.69
60.47
Interest
290,300
308,600
155,000
Interest/NOPBT
64.38%
67.69%
44.24%