Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 23/06/2026 HKT			5-day change	1st Jan Change
148.00 ^SEK	-0.80%		-7.04%	-25.10%

06-18	Länsförsäkringar Småbolag Sverige Vision rose 3.17 percent in May: added Norion and Enity	FW
06-17	Stockholm Stocks Rise for Fifth Consecutive Day, OMXS30 Index Gains 0.6 Percent	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	54,637	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-23.16%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	94,178	94,665	93,749
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-14.17%	0.52%	-0.97%
P/E	-	-	-	-	-	10.2x	9.29x	9.09x
PBR	-	-	-	-	-	1.19x	1.09x	1x
PEG	-	-	-	-	-	-	0.94x	4.07x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	9.91x	9.47x	9.15x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	17.1x	16.4x	15.7x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	20x	19.1x	18.1x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	16.6x	16x	15.3x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	125x	34.8x	33.2x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.8%	2.87%	3.01%
Dividend per Share ²	-	-	-	-	3.7	3.771	3.944	4.062
Rate of return	-	-	-	-	1.89%	2.57%	2.68%	2.76%
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	147.00	147.00	147.00
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.	5.72x	16.98x	21.05x	4.69%	8.69B
WHA CORPORATION	14.85x	7.57x	18.03x	4.07%	2.27B
SWEDISH LOGISTIC PROPERTY AB	15.4x	15.81x	18.39x	0.54%	1.08B
AMATA CORPORATION	8.86x	3.01x	8.83x	4.41%	926M
PROPERTY FOR INDUSTRY LIMITED	13.27x	16.65x	18.66x	3.89%	703M
MLP GROUP S.A.	10.46x	12.78x	25.92x	-.--%	659M
STENDÖRREN FASTIGHETER	15.28x	13.94x	19.26x	-.--%	594M
PT PURADELTA LESTARI TBK	6.22x	3.78x	6.46x	6.51%	414M
Average	11.26x	11.31x	17.07x	3.01%	1.92B
Weighted average by Cap.	8.87x	13.99x	19.31x	3.92%