Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 13/06/26 am AEST			5-day change	1st Jan Change
159.20 ^SEK	+1.27%		+0.38%	-19.43%

11/06	Carnegie Fastighetsfond Norden gains 3.85 percent in May: reduces positions in Corem and Fastpartner	FW
11/06	Major shareholder Salénia sells Sagax shares for over SEK 160 million	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	58,365	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-17.91%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	97,906	98,392	97,476
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-10.78%	0.5%	-0.93%
P/E Ratio	-	-	-	-	-	11.1x	10.1x	9.86x
PBR	-	-	-	-	-	1.29x	1.18x	1.08x
PEG	-	-	-	-	-	-	1.02x	4.42x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.6x	10.1x	9.78x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	17.8x	17.1x	16.3x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	20.8x	19.8x	18.8x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.3x	16.7x	15.9x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	130x	36.2x	34.5x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.77%	2.76%	2.9%
Dividend per Share ²	-	-	-	-	3.7	3.771	3.944	4.062
Rate of return	-	-	-	-	1.89%	2.36%	2.47%	2.55%
EPS ²	-	-	-	-	-	14.39	15.82	16.17
Distribution rate	-	-	-	-	-	26.2%	24.9%	25.1%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,512	5,767	5,970
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,697	4,959	5,179
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,661	5,900	6,114
Net income ¹	9,807	2,718	-13	5,255	4,048	4,264	4,198	4,329
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	39,541	40,028	39,112
Reference price ²	303.00	239.00	274.00	225.00	196.00	159.50	159.50	159.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	464,709	-	-
Announcement Date	11/2/22	17/2/23	22/2/24	21/2/25	9/2/26	-	-	-

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.	5.84x	17.07x	21.15x	4.59%	8.87B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.77x	13.22x	16.5x	2.5%	3.2B
WHA CORPORATION	14.79x	7.61x	18.02x	4.09%	2.28B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	20.14x	-	-	-	2.07B
SWEDISH LOGISTIC PROPERTY AB	16.16x	16.21x	18.86x	0.52%	1.15B
AMATA CORPORATION	8.77x	3.01x	8.82x	4.43%	923M
PROPERTY FOR INDUSTRY LIMITED	12.94x	16.4x	18.38x	3.99%	697M
MLP GROUP S.A.	10.97x	13.06x	26.5x	-.--%	701M
STENDÖRREN FASTIGHETER	15.63x	14.07x	19.43x	-.--%	619M
Average	13.34x	12.58x	18.46x	2.51%	2.28B
Weighted average by Cap.	11.10x	14.20x	19.24x	3.55%