Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-04 EDT			5-day change	1st Jan Change
176.90 ^SEK	-0.84%		+3.57%	-10.48%

09-03	AB Sagax Issues Unsecured Bonds Totalling SEK 3,000 Million	CI
09-03	Sagax Sells Bonds Worth SEK3 Billion	MT

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	65,106	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-8.43%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	109,659	109,051	108,892
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-0.07%	-0.55%	-0.15%
P/E	-	-	-	-	-	12.8x	12.3x	12x
PBR	-	-	-	-	-	1.23x	1.12x	1.03x
PEG	-	-	-	-	-	-	2.65x	5.51x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.6x	10.8x	10.4x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	19.6x	18.2x	17.4x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	25.1x	23.1x	22x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.1x	18.2x	17.3x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	416x	40x	37.6x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.24%	2.5%	2.66%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.12%	2.23%	2.3%
EPS ²	-	-	-	-	-	13.71	14.35	14.66
Distribution rate	-	-	-	-	-	27.2%	27.3%	27.6%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,609	6,004	6,241
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	6,049	6,006	6,294
Net income ¹	9,807	2,718	-13	5,255	4,048	4,682	3,991	4,098
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	44,553	43,945	43,786
Reference price ²	303.00	239.00	274.00	225.00	196.00	176.00	176.00	176.00
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

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.($)
CTP N.V.	6.26x	16.96x	21.23x	5.11%	8.14B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.24x	12.66x	15.85x	2.36%	3.23B
WHA CORPORATION	14.12x	7.47x	18.17x	4.36%	2.15B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.04x	-	-	-	1.68B
AMATA CORPORATION	8.77x	3.33x	8.64x	4.28%	1.14B
SWEDISH LOGISTIC PROPERTY AB	14.44x	16.11x	18.71x	1.11%	1.06B
MLP GROUP S.A.	8.8x	12.17x	23.99x	-.--%	793M
PROPERTY FOR INDUSTRY LIMITED	12.49x	16.38x	18.63x	4.32%	671M
Average	10.90x	12.15x	17.89x	3.08%	2.36B
Weighted average by Cap.	9.38x	13.76x	18.87x	3.93%