Valuation Sagax Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 09:07:30 2026-09-29 am EDT			5-day change	1st Jan Change
159.55 ^SEK	+0.92%		-4.14%	-19.18%

01:41am	Two changes to Altra Fastigheter's Nominating Committee compared with last year	FW
12:13am	Six real estate companies on Nasdaq Stockholm trade ex-dividend today	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	58,371	-	-
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	102,593	102,683	102,490
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-6.51%	0.09%	-0.19%
P/E	-	-	-	-	-	10.6x	9.6x	9.39x
PBR	-	-	-	-	-	1.09x	1x	0.92x
PEG	-	-	-	-	-	-	0.9x	4.18x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.4x	9.8x	9.45x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.3x	17.2x	16.6x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.7x	20.1x	19.1x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.5x	16.9x	16.1x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-192x	37.4x	34.6x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-0.52%	2.67%	2.89%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.38%	2.5%	2.58%
EPS ²	-	-	-	-	-	14.79	16.36	16.72
Distribution rate	-	-	-	-	-	25.2%	24%	24.2%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,597	5,957	6,174
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,726	5,118	5,364
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,870	6,059	6,347
Net income ¹	9,807	2,718	-13	5,255	4,048	4,513	4,016	4,137
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	44,222	44,313	44,119
Reference price ²	303.00	239.00	274.00	225.00	196.00	157.00	157.00	157.00
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.	6.12x	16.07x	20.16x	5.65%	7.2B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.44x	12.65x	15.8x	2.37%	3.05B
WHA CORPORATION	14.12x	7.45x	17.94x	4.36%	2.13B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.18x	-	-	-	1.56B
AMATA CORPORATION	8.99x	3.4x	8.83x	4.18%	1.15B
SWEDISH LOGISTIC PROPERTY AB	12.72x	15.11x	17.54x	1.26%	898M
MLP GROUP S.A.	8.98x	11.61x	23.14x	-.--%	718M
PROPERTY FOR INDUSTRY LIMITED	12.49x	16.38x	18.63x	4.32%	646M
Average	10.63x	11.81x	17.43x	3.16%	2.17B
Weighted average by Cap.	9.29x	13.08x	18.11x	4.17%