|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 167.00 SEK | +2.14% |
|
-0.60% | -14.80% |
| 09-18 | Länsförsäkringar Real Estate Fund fell 2.44 percent in August, increased holdings in Wihlborgs, Lumo and Logistea | FW |
| 09-17 | Byggmax to open new store in Tyresö in 2027 | FW |
Company Valuation: Sagax
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 | 62,044 | - | - |
| Change | - | -22.17% | 23.71% | -17.34% | -11.59% | -12.74% | - | - |
| Enterprise Value (EV) 1 | 127,317 | 109,965 | 127,614 | 115,275 | 109,733 | 105,877 | 105,990 | 105,830 |
| Change | - | -13.63% | 16.05% | -9.67% | -4.81% | -3.51% | 0.11% | -0.15% |
| P/E | - | - | - | - | - | 11.3x | 10.2x | 9.99x |
| PBR | - | - | - | - | - | 1.16x | 1.06x | 0.98x |
| PEG | - | - | - | - | - | - | 1x | 4.45x |
| Capitalization / Revenue | 32.4x | 21.1x | 22.5x | 15.9x | 13.2x | 11.1x | 10.4x | 10x |
| EV / Revenue | 40.8x | 29.5x | 29.6x | 22.8x | 20.3x | 18.9x | 17.7x | 17.1x |
| EV / EBITDA | 52.5x | 38.5x | 37.9x | 28.8x | 25.8x | 24.2x | 22.4x | 21.4x |
| EV / EBIT | 24.8x | 30.3x | 29.6x | 22.5x | 20.5x | 18.1x | 17.6x | 16.8x |
| EV / FCF | -56.9x | 43.8x | 47.9x | 51.9x | 41.6x | 402x | 38.9x | 36.6x |
| FCF Yield | -1.76% | 2.28% | 2.09% | 1.93% | 2.4% | 0.25% | 2.57% | 2.73% |
| Dividend per Share 2 | - | - | - | - | 3.7 | 3.734 | 3.92 | 4.044 |
| Rate of return | - | - | - | - | 1.89% | 2.24% | 2.35% | 2.42% |
| EPS 2 | - | - | - | - | - | 14.79 | 16.36 | 16.72 |
| Distribution rate | - | - | - | - | - | 25.2% | 24% | 24.2% |
| Net sales 1 | 3,123 | 3,727 | 4,318 | 5,063 | 5,402 | 5,597 | 5,983 | 6,192 |
| EBITDA 1 | 2,426 | 2,858 | 3,369 | 4,004 | 4,254 | 4,374 | 4,725 | 4,953 |
| EBIT 1 | 5,144 | 3,624 | 4,306 | 5,112 | 5,362 | 5,846 | 6,006 | 6,294 |
| Net income 1 | 9,807 | 2,718 | -13 | 5,255 | 4,048 | 4,512 | 3,991 | 4,098 |
| Net Debt 1 | 26,269 | 31,316 | 30,315 | 34,847 | 38,630 | 43,832 | 43,945 | 43,786 |
| Reference price 2 | 303.00 | 239.00 | 274.00 | 225.00 | 196.00 | 167.00 | 167.00 | 167.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 18.61x | 23.82x | 2.28% | 6.12B | |
| 6.04x | 16.48x | 20.58x | 5.46% | 7.51B | |
| 11.15x | 12.55x | 15.69x | 2.38% | 3.13B | |
| 14.06x | 7.43x | 17.89x | 4.33% | 2.13B | |
| 10.49x | - | - | - | 1.6B | |
| 8.85x | 3.36x | 8.74x | 4.24% | 1.15B | |
| 14.24x | 15.99x | 18.57x | 1.13% | 1.01B | |
| 8.82x | 11.52x | 22.97x | -.--% | 712M | |
| 12.38x | 16.29x | 18.54x | 4.36% | 645M | |
| 11.6x | 12.88x | 17.59x | -.--% | 559M | |
| Average | 10.85x | 12.79x | 18.26x | 2.69% | 2.46B | |
| Weighted average by Cap. | 9.34x | 14.75x | 19.79x | 3.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAGA A Stock
- Valuation Sagax
Select your edition
All financial news and data tailored to specific country editions
