|
Market Closed -
Nasdaq Stockholm
09:30:00 21/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 165.30 SEK | -0.72% |
|
+1.35% | -16.35% |
| 19/10 | Odin Fastighet fell 8.32 percent in September as rising long-term rates pressured the sector | FW |
| 15/10 | Jefferies cuts price target for Sagax to SEK 133 (145), reiterates underperform | FW |
Company Valuation: Sagax
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 | 60,552 | - | - |
| Change | - | -22.17% | 23.71% | -17.34% | -11.59% | -14.84% | - | - |
| Enterprise Value (EV) 1 | 1,27,317 | 1,09,965 | 1,27,614 | 1,15,275 | 1,09,733 | 1,04,147 | 1,02,804 | 1,01,376 |
| 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) | 4,43,915 | 4,44,281 | 4,64,596 | 4,64,686 | 4,64,709 | 4,94,709 | - | - |
| Announcement Date | 11/02/22 | 17/02/23 | 22/02/24 | 21/02/25 | 09/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.45x | - | - | - | 6.48TCr | |
| 12.53x | 4.39x | 11.26x | 3.84% | 3.97TCr | |
| 18.95x | 4.08x | 16.42x | 1.29% | 2.92TCr | |
| 5.7x | 0.76x | 1.57x | 8.68% | 2.77TCr | |
| 8.25x | 1.49x | 8.35x | 4.29% | 2.75TCr | |
| 14.28x | 3.13x | 14.99x | 2.45% | 2.63TCr | |
| 10x | 1.96x | 8.06x | 4.2% | 2.01TCr | |
| 7.43x | 0.82x | 2.99x | 3.01% | 1.9TCr | |
| 13.34x | 6.46x | 16.98x | 1.63% | 1.91TCr | |
| Average | 16.77x | 2.89x | 10.08x | 3.67% | 3.04TCr | |
| Weighted average by Cap. | 23.14x | 2.95x | 10.24x | 3.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAGA A Stock
- SAGA B Stock
- Valuation Sagax
Select your edition
All financial news and data tailored to specific country editions
