Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-26 pm EDT			5-day change	1st Jan Change
171.40 ^SEK	+1.12%		+3.19%	-13.26%

Aug. 24	Unchanged in Stockholm, Saab extended its slide	FW
Aug. 24	Länsförsäkringar Fastighetsfond rose 2.14 percent in July, added Lumo to the portfolio	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	63,198	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-11.12%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	107,288	106,742	106,430
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-2.23%	-0.51%	-0.29%
P/E	-	-	-	-	-	12.2x	12.3x	12x
PBR	-	-	-	-	-	1.25x	1.15x	1.07x
PEG	-	-	-	-	-	-	-22.61x	5.4x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.3x	10.5x	10.1x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	19.1x	17.8x	17.1x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	24.5x	22.6x	21.5x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.1x	17.8x	17x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	407x	39.2x	36.8x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.25%	2.55%	2.72%
Dividend per Share ²	-	-	-	-	3.7	3.756	3.913	4.029
Rate of return	-	-	-	-	1.89%	2.2%	2.3%	2.36%
EPS ²	-	-	-	-	-	13.94	13.86	14.17
Distribution rate	-	-	-	-	-	26.9%	28.2%	28.4%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,609	6,004	6,241
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,374	4,725	4,953
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,918	6,005	6,258
Net income ¹	9,807	2,718	-13	5,255	4,048	4,395	4,041	4,154
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	44,090	43,544	43,232
Reference price ²	303.00	239.00	274.00	225.00	196.00	170.50	170.50	170.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
Announcement Date	2/11/22	2/17/23	2/22/24	2/21/25	2/9/26	-	-	-

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.	6.09x	17.17x	21.17x	5.09%	8.2B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.3x	12.31x	15.38x	2.35%	3.13B
WHA CORPORATION	14.35x	7.52x	18.28x	4.29%	2.2B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.83x	-	-	-	1.65B
SWEDISH LOGISTIC PROPERTY AB	14.36x	16.06x	18.65x	1.12%	1.06B
AMATA CORPORATION	8.1x	3.24x	8.64x	4.53%	1.06B
MLP GROUP S.A.	8.87x	12.58x	24.77x	-.--%	765M
PROPERTY FOR INDUSTRY LIMITED	13.04x	16.79x	19.1x	4.14%	711M
Average	10.87x	12.24x	18.00x	3.07%	2.35B
Weighted average by Cap.	9.30x	13.89x	18.88x	3.94%