|
Market Closed -
Nasdaq Stockholm
11:30:00 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 165.50 SEK | +1.22% |
|
+1.85% | -15.56% |
| 29/10 | Sagax major shareholder Salénia sells shares for SEK354m | FW |
| 27/10 | Länsförsäkringar Corporate Bond Vision fell 0.83 percent in September, bought bond in Sagax | 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 | 60,943 | - | - |
| Change | - | -22.17% | 23.71% | -17.34% | -11.59% | -14.29% | - | - |
| Enterprise Value (EV) 1 | 127,317 | 109,965 | 127,614 | 115,275 | 109,733 | 105,910 | 103,795 | 102,219 |
| Change | - | -13.63% | 16.05% | -9.67% | -4.81% | -3.48% | -2% | -1.52% |
| P/E | - | - | - | - | - | 10.7x | 10.2x | 10x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | 1.9x | 6.65x |
| Capitalization / Revenue | 32.4x | 21.1x | 22.5x | 15.9x | 13.2x | 10.7x | 9.85x | 9.6x |
| EV / Revenue | 40.8x | 29.5x | 29.6x | 22.8x | 20.3x | 18.5x | 16.8x | 16.1x |
| EV / EBITDA | 52.5x | 38.5x | 37.9x | 28.8x | 25.8x | 21.1x | 18.6x | 17.7x |
| EV / EBIT | 24.8x | 30.3x | 29.6x | 22.5x | 20.5x | 17.1x | 15.9x | 15.1x |
| EV / FCF | -56.9x | 43.8x | 47.9x | 51.9x | 41.6x | -266x | 37.2x | 34.2x |
| FCF Yield | -1.76% | 2.28% | 2.09% | 1.93% | 2.4% | -0.38% | 2.69% | 2.93% |
| Dividend per Share 2 | - | - | - | - | 3.7 | 3.567 | 3.74 | 3.788 |
| Rate of return | - | - | - | - | 1.89% | 2.16% | 2.26% | 2.29% |
| 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 | 5,712 | 6,187 | 6,346 |
| EBITDA 1 | 2,426 | 2,858 | 3,369 | 4,004 | 4,254 | 5,013 | 5,577 | 5,791 |
| EBIT 1 | 5,144 | 3,624 | 4,306 | 5,112 | 5,362 | 6,207 | 6,529 | 6,758 |
| Net income 1 | 9,807 | 2,718 | -13 | 5,255 | 4,048 | 5,855 | 4,382 | 4,507 |
| Net Debt 1 | 26,269 | 31,316 | 30,315 | 34,847 | 38,630 | 44,967 | 42,852 | 41,275 |
| Reference price 2 | 303.00 | 239.00 | 274.00 | 225.00 | 196.00 | 165.50 | 165.50 | 165.50 |
| Nbr of stocks (in thousands) | 443,915 | 444,281 | 464,596 | 464,686 | 464,709 | 494,709 | - | - |
| Announcement Date | 11/2/22 | 17/2/23 | 22/2/24 | 21/2/25 | 9/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 18.54x | 21.13x | 2.16% | 6.2B | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 8.31x | 1.49x | 8.38x | 4.26% | 27.69B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.36x | 2.94x | 6.88x | -.--% | 20.05B | |
| 7.32x | 0.81x | 2.95x | 3.05% | 18.72B | |
| Average | 16.80x | 4.25x | 10.17x | 3.32% | 28.71B | |
| Weighted average by Cap. | 24.63x | 3.11x | 9.69x | 3.54% |
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
