|
Market Closed -
Nasdaq Stockholm
19:00:00 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 156.00 SEK | -1.27% |
|
0.00% | -20.41% |
| 10-02 | Handelsbanken cuts seven real estate stocks to hold, highlights Castellum and Intea as favorites | FW |
| 10-02 | Handelsbanken cuts its price target for Sagax to SEK 200 (215), reiterates buy - BN | FW |
Company Valuation: Sagax
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 | 57,517 | - | - |
| Change | - | -22.17% | 23.71% | -17.34% | -11.59% | -19.11% | - | - |
| Enterprise Value (EV) 1 | 127,317 | 109,965 | 127,614 | 115,275 | 109,733 | 101,835 | 101,479 | 100,852 |
| Change | - | -13.63% | 16.05% | -9.67% | -4.81% | -7.2% | -0.35% | -0.62% |
| P/E | - | - | - | - | - | 10.5x | 9.54x | 9.33x |
| PBR | - | - | - | - | - | 1.17x | 1.07x | 0.98x |
| PEG | - | - | - | - | - | - | 0.9x | 4.15x |
| Capitalization / Revenue | 32.4x | 21.1x | 22.5x | 15.9x | 13.2x | 10.2x | 9.49x | 9.19x |
| EV / Revenue | 40.8x | 29.5x | 29.6x | 22.8x | 20.3x | 18.1x | 16.8x | 16.1x |
| EV / EBITDA | 52.5x | 38.5x | 37.9x | 28.8x | 25.8x | 20.6x | 19x | 18.1x |
| EV / EBIT | 24.8x | 30.3x | 29.6x | 22.5x | 20.5x | 17.4x | 16.5x | 15.7x |
| EV / FCF | -56.9x | 43.8x | 47.9x | 51.9x | 41.6x | -191x | 37x | 34.1x |
| FCF Yield | -1.76% | 2.28% | 2.09% | 1.93% | 2.4% | -0.52% | 2.7% | 2.94% |
| Dividend per Share 2 | - | - | - | - | 3.7 | 3.734 | 3.92 | 4.044 |
| Rate of return | - | - | - | - | 1.89% | 2.39% | 2.51% | 2.59% |
| 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 | 5,642 | 6,058 | 6,258 |
| EBITDA 1 | 2,426 | 2,858 | 3,369 | 4,004 | 4,254 | 4,935 | 5,345 | 5,580 |
| EBIT 1 | 5,144 | 3,624 | 4,306 | 5,112 | 5,362 | 5,841 | 6,163 | 6,405 |
| Net income 1 | 9,807 | 2,718 | -13 | 5,255 | 4,048 | 4,537 | 4,314 | 4,437 |
| Net Debt 1 | 26,269 | 31,316 | 30,315 | 34,847 | 38,630 | 44,318 | 43,962 | 43,335 |
| Reference price 2 | 303.00 | 239.00 | 274.00 | 225.00 | 196.00 | 156.00 | 156.00 | 156.00 |
| Nbr of stocks (in thousands) | 443,915 | 444,281 | 464,596 | 464,686 | 464,709 | 494,709 | - | - |
| Announcement Date | 2/11/22 A | 2/17/23 A | 2/22/24 A | 2/21/25 A | 2/9/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 18.05x | 20.64x | 2.39% | 5.73B | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.46x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 16.19x | 4.22x | 10.15x | 3.36% | 27.7B | |
| Weighted average by Cap. | 22.75x | 3.05x | 9.48x | 3.58% |
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
- Valuation Sagax
Select your edition
All financial news and data tailored to specific country editions
