Valuation Sagax Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 07:33:46 2026-10-01 EDT			5-day change	1st Jan Change
30.80 ^SEK	+0.33%		-0.96%	-8.73%

06:59am	Stockholm Stock Exchange falls in line with global markets, OMXS30 index down 0.6 percent	FW
03:42am	Stockholm Stock Exchange declines in early Thursday trading	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	57,933	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-18.52%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	102,252	101,896	101,268
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-6.82%	-0.35%	-0.62%
P/E	-	-	-	-	-	10.6x	9.6x	9.39x
PBR	-	-	-	-	-	1.18x	1.07x	0.99x
PEG	-	-	-	-	-	-	0.9x	4.18x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.3x	9.56x	9.26x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.1x	16.8x	16.2x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	20.7x	19.1x	18.1x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.5x	16.5x	15.8x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-192x	37.1x	34.2x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-0.52%	2.69%	2.92%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.38%	2.5%	2.58%
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	5,642	6,058	6,258
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,935	5,345	5,580
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,841	6,163	6,405
Net income ¹	9,807	2,718	-13	5,255	4,048	4,537	4,314	4,437
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	44,318	43,962	43,335
Reference price ²	303.00	239.00	274.00	225.00	196.00	157.00	157.00	157.00
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.($)
VINGROUP	61.61x	-	-	-	65.82B
SUN HUNG KAI PROPERTIES LIMITED	14.08x	4.56x	12.27x	3.6%	40.07B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.64%	27.87B
CHINA RESOURCES LAND LIMITED	8.36x	1.48x	7.93x	4.24%	27.77B
MITSUBISHI ESTATE CO., LTD.	17.83x	3.95x	15.87x	1.37%	27.62B
MITSUI FUDOSAN CO., LTD.	13.63x	3.06x	14.66x	2.57%	25.25B
VINHOMES	9.19x	3.49x	7.71x	-.--%	21.67B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.37x	2.04x	8.39x	4.05%	20.85B
Average	16.55x	2.53x	8.96x	3.4%	30.87B
Weighted average by Cap.	23.15x	2.68x	9.32x	3.52%