Valuation Sagax

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-23 EDT			5-day change	1st Jan Change
162.50 ^SEK	+1.25%		-0.31%	-17.09%

10-23	Nordea raises target price for Sagax to SEK 215 (210), reiterates Buy	FW
10-23	SEB raises target price for Sagax to SEK 186 (180), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	101,048	78,649	97,299	80,428	71,103	62,419	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-12.21%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	107,170	104,742	103,209
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-2.33%	-2.27%	-1.46%
P/E	-	-	-	-	-	10.5x	9.97x	9.82x
PBR	-	-	-	-	-	1.32x	1.2x	1.1x
PEG	-	-	-	-	-	-	1.85x	6.53x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.9x	10.2x	9.96x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.8x	17.1x	16.5x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	20.8x	18.9x	18x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.5x	16.3x	15.5x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-269x	37.5x	34.5x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-0.37%	2.66%	2.9%
Dividend per Share ²	-	-	-	-	3.7	3.567	3.74	3.788
Rate of return	-	-	-	-	1.89%	2.2%	2.3%	2.33%
EPS ²	-	-	-	-	-	15.47	16.3	16.55
Distribution rate	-	-	-	-	-	23.1%	22.9%	22.9%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,706	6,111	6,270
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	5,156	5,530	5,744
EBIT ¹	5,144	3,624	4,306	5,112	5,362	6,110	6,442	6,668
Net income ¹	9,807	2,718	-13	5,255	4,048	5,834	4,348	4,449
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	44,752	42,323	40,791
Reference price ²	303.00	239.00	274.00	225.00	196.00	162.50	162.50	162.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
Announcement Date	2/11/22	2/17/23	2/22/24	2/21/25	2/9/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAGAX	-	18.78x	20.78x	2.2%	6.29B
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.87x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	17.29x	4.89x	11.71x	3.23%	28.42B
Weighted average by Cap.	24.59x	3.62x	10.96x	3.45%