Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 27/07/2026 +04			5-day change	1st Jan Change
166.20 ^SEK	+2.78%		-2.52%	-15.89%

07-27	Astra Zeneca in focus as the OMXS30 rose 0.57%	FW
07-27	Astra Zeneca report and study miss, OMXS30 index up 1.4 percent	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	61,420	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-13.62%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	104,722	104,188	103,700
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-4.57%	-0.51%	-0.47%
P/E	-	-	-	-	-	12.1x	11.5x	11.3x
PBR	-	-	-	-	-	1.24x	1.13x	1.03x
PEG	-	-	-	-	-	-	2.48x	5.19x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.9x	10.2x	9.87x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.7x	17.4x	16.7x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.7x	20.5x	19.5x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.4x	17.3x	16.6x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-48.2x	40x	36.2x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-2.07%	2.5%	2.76%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.26%	2.37%	2.44%
EPS ²	-	-	-	-	-	13.71	14.35	14.66
Distribution rate	-	-	-	-	-	27.2%	27.3%	27.6%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,610	6,000	6,221
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,831	5,080	5,321
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,685	6,009	6,257
Net income ¹	9,807	2,718	-13	5,255	4,048	4,313	3,889	4,007
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,302	42,769	42,280
Reference price ²	303.00	239.00	274.00	225.00	196.00	165.50	165.50	165.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
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.	6.05x	17.06x	21.42x	4.44%	9.11B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	12.22x	12.98x	16.09x	2.38%	3.13B
WHA CORPORATION	14.78x	7.57x	18.03x	4.14%	2.26B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	9.83x	-	-	-	1.48B
SWEDISH LOGISTIC PROPERTY AB	14.64x	16.22x	18.84x	1.1%	1.06B
AMATA CORPORATION	8.61x	2.95x	8.13x	4.36%	965M
PROPERTY FOR INDUSTRY LIMITED	13.05x	16.49x	18.47x	3.96%	699M
MLP GROUP S.A.	11.08x	13.12x	10.06x	-.--%	684M
STENDÖRREN FASTIGHETER	12.43x	13.1x	17.92x	-.--%	610M
Average	11.41x	12.44x	16.12x	2.55%	2.22B
Weighted average by Cap.	9.48x	14.13x	18.62x	3.53%