Valuation Sagax Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 03:49:38 2026-10-22 am EDT			5-day change	1st Jan Change
166.20 ^SEK	+0.54%		-0.48%	-16.14%

Oct. 19	Odin Fastighet fell 8.32 percent in September as rising long-term rates pressured the sector	FW
Oct. 15	Jefferies cuts price target for Sagax to SEK 133 (145), reiterates underperform	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	60,552	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-14.84%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	104,147	102,804	101,376
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-5.09%	-1.29%	-1.39%
P/E	-	-	-	-	-	10.2x	9.69x	9.55x
PBR	-	-	-	-	-	1.28x	1.17x	1.07x
PEG	-	-	-	-	-	-	1.8x	6.35x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.7x	9.98x	9.73x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.4x	16.9x	16.3x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.1x	19.2x	18.2x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.8x	16.7x	15.9x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-195x	37.5x	34.2x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-0.51%	2.67%	2.92%
Dividend per Share ²	-	-	-	-	3.7	3.567	3.74	3.788
Rate of return	-	-	-	-	1.89%	2.26%	2.37%	2.4%
EPS ²	-	-	-	-	-	15.47	16.3	16.55
Distribution rate	-	-	-	-	-	23.1%	22.9%	22.9%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,661	6,068	6,222
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,943	5,352	5,560
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,843	6,170	6,381
Net income ¹	9,807	2,718	-13	5,255	4,048	4,645	4,320	4,419
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,595	42,252	40,824
Reference price ²	303.00	239.00	274.00	225.00	196.00	158.00	158.00	158.00
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.($)
VINGROUP	60.45x	-	-	-	64.84B
SUN HUNG KAI PROPERTIES LIMITED	12.53x	4.39x	11.26x	3.84%	39.66B
MITSUBISHI ESTATE CO., LTD.	18.95x	4.08x	16.42x	1.29%	29.2B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.68%	27.72B
CHINA RESOURCES LAND LIMITED	8.25x	1.49x	8.35x	4.29%	27.48B
MITSUI FUDOSAN CO., LTD.	14.28x	3.13x	14.99x	2.45%	26.31B
CK ASSET HOLDINGS LIMITED	10x	1.96x	8.06x	4.2%	20.11B
ALPHA DHABI HOLDING	7.43x	0.82x	2.99x	3.01%	18.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.34x	6.46x	16.98x	1.63%	19.09B
Average	16.77x	2.89x	10.08x	3.67%	30.38B
Weighted average by Cap.	23.14x	2.95x	10.24x	3.77%