|
Market Closed -
Nasdaq Stockholm
03:00:00 24/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 267.70 SEK | +0.64% |
|
+2.33% | +22.35% |
| 23/10 | Stockholm market falls sharply in report-heavy session, OMXS30 index drops 2.5 percent | FW |
| 23/10 | Global markets live: Tesla, Meta, Lockheed Martin, IBM, SpaceX… |  |
Company Valuation: Getinge AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 107,613 | 58,914 | 61,092 | 49,449 | 59,594 | 72,450 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 21.57% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 80,896 | 78,367 | 75,757 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 16.51% | -3.13% | -3.33% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 22.4x | 19.9x | 17.6x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.25x | 2.11x | 1.95x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.5x | 1.6x | 1.3x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 2.05x | 1.92x | 1.83x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.29x | 2.08x | 1.92x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 11.3x | 9.95x | 8.86x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 15.5x | 13.8x | 12.1x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 19.9x | 19.2x | 16.4x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.02% | 5.21% | 6.12% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.29 | 5.758 | 6.18 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 1.99% | 2.16% | 2.32% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.87 | 13.34 | 15.14 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 44.6% | 43.2% | 40.8% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,378 | 37,666 | 39,557 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,177 | 7,875 | 8,552 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,209 | 5,678 | 6,252 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,234 | 3,681 | 4,151 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,445 | 5,917 | 3,307 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 266.00 | 266.00 | 266.00 |
| Nbr of stocks (in thousands) | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | - | - |
| Announcement Date | 28/1/22 | 1/2/23 | 1/2/24 | 28/1/25 | 27/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.42x | 2.29x | 11.27x | 1.99% | 7.3B | |
| 32.87x | 4.04x | 15.95x | 2.51% | 177B | |
| 20.65x | 3.58x | 12.8x | 2.94% | 118B | |
| 23.94x | 4.68x | 16.3x | 1.17% | 118B | |
| 30.93x | 3x | 12.11x | 2.29% | 91.21B | |
| 18.56x | 0.21x | 13.41x | 0.7% | 64.59B | |
| 31.76x | 7.96x | 20.46x | 1.24% | 56.13B | |
| 39.75x | 3.66x | 12.44x | 1.98% | 54.59B | |
| 38.38x | 9.31x | 26.04x | -.--% | 43.6B | |
| 40.74x | 3.29x | 12.28x | 0.53% | 33.95B | |
| Average | 30.00x | 4.20x | 15.31x | 1.53% | 76.48B | |
| Weighted average by Cap. | 29.14x | 4.13x | 15.29x | 1.82% |
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
- GETI B Stock
- Valuation Getinge AB
Select your edition
All financial news and data tailored to specific country editions
