Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 03/07/2026 pm IST			5-day change	1st Jan Change
164.70 ^SEK	+1.86%		+9.36%	-16.65%

03/07	Upbeat finish to the trading week in Stockholm, OMXS30 index rose 1.1 percent	FW
03/07	Still-smiling faces on the Stockholm stock market, OMXS30 up 0.7 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,01,048	78,649	97,299	80,428	71,103	59,929	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-15.71%	-	-
Enterprise Value (EV) ¹	1,27,317	1,09,965	1,27,614	1,15,275	1,09,733	99,005	99,564	98,640
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-9.78%	0.56%	-0.93%
P/E	-	-	-	-	-	11.5x	10.4x	10.2x
PBR	-	-	-	-	-	1.23x	1.13x	1.04x
PEG	-	-	-	-	-	-	1x	4.44x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.9x	10.4x	10x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18x	17.3x	16.5x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.1x	20.1x	19x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.5x	16.8x	16.1x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	140x	37.3x	35.5x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.71%	2.68%	2.82%
Dividend per Share ²	-	-	-	-	3.7	3.771	3.944	4.062
Rate of return	-	-	-	-	1.89%	2.29%	2.4%	2.47%
EPS ²	-	-	-	-	-	14.35	15.81	16.17
Distribution rate	-	-	-	-	-	26.3%	24.9%	25.1%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,510	5,770	5,973
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,693	4,959	5,179
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,664	5,909	6,124
Net income ¹	9,807	2,718	-13	5,255	4,048	4,194	4,134	4,266
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	39,076	39,635	38,711
Reference price ²	303.00	239.00	274.00	225.00	196.00	164.50	164.50	164.50
Nbr of stocks (in thousands)	4,43,915	4,44,281	4,64,596	4,64,686	4,64,709	4,64,709	-	-
Announcement Date	11/02/22	17/02/23	22/02/24	21/02/25	09/02/26	-	-	-

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.	6.24x	17.35x	21.78x	4.28%	948.75Cr
WHA CORPORATION	15.33x	7.68x	18.3x	3.92%	234.35Cr
SWEDISH LOGISTIC PROPERTY AB	15.77x	16.4x	18.97x	0.51%	113.45Cr
AMATA CORPORATION	8.76x	3.02x	9.01x	4.37%	93Cr
PROPERTY FOR INDUSTRY LIMITED	13.1x	16.53x	18.52x	3.94%	69Cr
MLP GROUP S.A.	10.72x	12.92x	9.91x	-.--%	67Cr
STENDÖRREN FASTIGHETER	11.58x	13.16x	17.92x	-.--%	61Cr
Average	11.64x	12.44x	16.34x	2.43%	226.57Cr
Weighted average by Cap.	9.10x	14.63x	19.53x	3.61%