Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 01:00:00 14/11/2026 HKT			5-day change	1st Jan Change
186.90 ^SEK	+0.16%		+0.86%	-5.41%

11-12	Carnegie Fastighetsfond Norden rose 1.24 percent in October - Sagax and Pandox delivered strong reports	FW
11-11	Lannebo Fastighetsfond rose 1.8 percent in October, strong results from property companies	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	68,298	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-3.94%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	112,664	111,215	109,671
Change	-	-13.63%	16.05%	-9.67%	-4.81%	2.67%	-1.29%	-1.39%
P/E	-	-	-	-	-	10.3x	11.4x	11.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-1.2x	20.31x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	12x	11x	10.7x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	19.7x	17.9x	17.2x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	22.5x	19.9x	18.9x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.2x	17x	16.2x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-283x	39.9x	36.7x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-0.35%	2.51%	2.73%
Dividend per Share ²	-	-	-	-	3.7	3.567	3.74	3.788
Rate of return	-	-	-	-	1.89%	1.91%	2%	2.03%
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	6,216	6,376
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	187.00	187.00	187.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VINGROUP	65.69x	-	-	-	70.85B
SUN HUNG KAI PROPERTIES LIMITED	12.94x	4.51x	11.56x	3.72%	40.96B
EMAAR PROPERTIES	5.68x	0.71x	1.41x	8.86%	29.6B
MITSUBISHI ESTATE CO., LTD.	20.25x	4.11x	16.53x	1.2%	31.02B
CHINA RESOURCES LAND LIMITED	8.16x	1.49x	8.3x	4.31%	27.2B
MITSUI FUDOSAN CO., LTD.	14.99x	3.17x	15.24x	2.33%	27.33B
CK ASSET HOLDINGS LIMITED	10.93x	2.16x	8.32x	3.84%	21.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.22x	6.72x	17.47x	1.51%	20.75B
DLF LIMITED	39.31x	19.42x	68.92x	1.14%	19.92B
Average	21.35x	5.29x	18.47x	3.37%	32B
Weighted average by Cap.	27.39x	4.73x	16.41x	3.53%