Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-14 pm EDT			5-day change	1st Jan Change
164.30 ^SEK	-0.48%		-1.91%	-16.85%

Aug. 14	Lannebo Small-Cap Fund fell 0.4% in July, increased holdings in Axfood, Nordnet and Lagercrantz	FW
Aug. 14	Lannebo Mixfond Offensiv rose 3.1% in July, sold Sagax and reduced Valmet	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	60,784	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-14.51%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	104,086	103,553	103,065
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-5.15%	-0.51%	-0.47%
P/E	-	-	-	-	-	12x	11.5x	11.2x
PBR	-	-	-	-	-	1.23x	1.12x	1.03x
PEG	-	-	-	-	-	-	2.48x	5.14x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.8x	10.1x	9.77x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.6x	17.3x	16.6x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.5x	20.4x	19.4x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.3x	17.2x	16.5x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-47.9x	39.8x	36x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-2.09%	2.51%	2.78%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.27%	2.38%	2.46%
EPS ²	-	-	-	-	-	13.71	14.35	14.66
Distribution rate	-	-	-	-	-	27.2%	27.3%	27.6%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,610	6,000	6,221
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,831	5,080	5,321
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,685	6,009	6,257
Net income ¹	9,807	2,718	-13	5,255	4,048	4,313	3,889	4,007
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,302	42,769	42,280
Reference price ²	303.00	239.00	274.00	225.00	196.00	164.50	164.50	164.50
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.	5.98x	17.02x	21.24x	5.03%	8.24B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.02x	12.16x	15.2x	2.41%	3.04B
WHA CORPORATION	14.62x	7.6x	18.96x	4.27%	2.19B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.22x	-	-	-	1.7B
AMATA CORPORATION	8.94x	3.34x	9.28x	4.08%	1.08B
SWEDISH LOGISTIC PROPERTY AB	14.56x	16.18x	18.79x	1.1%	1.08B
PROPERTY FOR INDUSTRY LIMITED	12.99x	16.44x	18.42x	3.97%	708M
MLP GROUP S.A.	11.18x	13.17x	10.11x	-.--%	703M
Average	11.31x	12.27x	16.00x	2.98%	2.34B
Weighted average by Cap.	9.41x	13.84x	18.37x	3.91%