|
Market Closed -
Nasdaq Stockholm
04:00:00 07/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 185.30 SEK | +0.82% |
|
+12.03% | -6.22% |
| 04/11 | Simplicity Fastigheter rose 0.8 percent in October, benefited from lower long-term yields | FW |
| 29/10 | Sagax major shareholder Salénia sells shares for SEK354m | 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 | 67,754 | - | - |
| Change | - | -22.17% | 23.71% | -17.34% | -11.59% | -4.71% | - | - |
| Enterprise Value (EV) 1 | 127,317 | 109,965 | 127,614 | 115,275 | 109,733 | 112,120 | 110,671 | 109,127 |
| Change | - | -13.63% | 16.05% | -9.67% | -4.81% | 2.18% | -1.29% | -1.39% |
| P/E | - | - | - | - | - | 10.2x | 11.3x | 11.2x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | -1.19x | 20.13x |
| Capitalization / Revenue | 32.4x | 21.1x | 22.5x | 15.9x | 13.2x | 11.9x | 11x | 10.5x |
| EV / Revenue | 40.8x | 29.5x | 29.6x | 22.8x | 20.3x | 19.6x | 17.9x | 16.9x |
| EV / EBITDA | 52.5x | 38.5x | 37.9x | 28.8x | 25.8x | 22.4x | 19.8x | 18.8x |
| EV / EBIT | 24.8x | 30.3x | 29.6x | 22.5x | 20.5x | 18.1x | 17x | 16.1x |
| EV / FCF | -56.9x | 43.8x | 47.9x | 51.9x | 41.6x | -281x | 39.7x | 36.5x |
| FCF Yield | -1.76% | 2.28% | 2.09% | 1.93% | 2.4% | -0.36% | 2.52% | 2.74% |
| Dividend per Share 2 | - | - | - | - | 3.7 | 3.567 | 3.74 | 3.788 |
| Rate of return | - | - | - | - | 1.89% | 1.93% | 2.02% | 2.05% |
| EPS 2 | - | - | - | - | - | 18.16 | 16.44 | 16.53 |
| Distribution rate | - | - | - | - | - | 19.6% | 22.8% | 22.9% |
| Net sales 1 | 3,123 | 3,727 | 4,318 | 5,063 | 5,402 | 5,707 | 6,187 | 6,461 |
| 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 | 44,366 | 42,917 | 41,373 |
| Reference price 2 | 303.00 | 239.00 | 274.00 | 225.00 | 196.00 | 185.00 | 185.00 | 185.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 63.4x | - | - | - | 68.74B | |
| 13.73x | 4.74x | 12.15x | 3.51% | 43.5B | |
| 19.32x | 4.13x | 16.6x | 1.27% | 29.71B | |
| 5.63x | 0.92x | 1.92x | 8% | 30.08B | |
| 8.74x | 1.55x | 8.61x | 4.03% | 29.12B | |
| 14.9x | 3.2x | 15.3x | 2.35% | 27.41B | |
| 10.9x | 2.15x | 8.3x | 3.85% | 21.93B | |
| 13.12x | 6.41x | 16.85x | 1.66% | 18.74B | |
| 6.31x | 2.36x | 4.58x | -.--% | 19.94B | |
| Average | 17.34x | 3.18x | 10.54x | 3.08% | 32.13B | |
| Weighted average by Cap. | 24.11x | 3.19x | 10.61x | 3.3% |
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
- SAGA B Stock
- Valuation Sagax
Select your edition
All financial news and data tailored to specific country editions
