Valuation Sectra AB

Stocks

Market Closed - Nasdaq Stockholm 02:00:00 03/10/26 am AEST			5-day change	1st Jan Change
290.20 ^SEK	0.00%		+1.75%	+15.62%

29/09	Sectra Signs Commercial Deal for Enterprise Imaging in Brazil	MT
29/09	Sectra targets Brazil with new partnership agreement	FW

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	24,169	31,157	42,233	57,145	49,169	55,912	-	-
Change	-	28.91%	35.55%	35.31%	-13.96%	13.71%	-	-
Enterprise Value (EV) ¹	23,385	30,332	41,460	55,891	47,435	54,251	53,800	53,125
Change	-	29.71%	36.69%	34.81%	-15.13%	14.37%	-0.83%	-1.25%
P/E	76.6x	82.9x	98.7x	102x	87.1x	74.9x	64.7x	46x
PBR	22.2x	24x	26.9x	29.8x	23x	22.8x	18.4x	14.6x
PEG	-	4.2x	7.1x	3.2x	254.33x	2.3x	4.1x	1.1x
Capitalization / Revenue	12.4x	13.3x	14.3x	17.6x	13.9x	13.4x	11.6x	9.89x
EV / Revenue	12x	12.9x	14x	17.3x	13.4x	13x	11.1x	9.4x
EV / EBITDA	50.3x	55.4x	66.7x	67x	57x	51.2x	41.9x	31.9x
EV / EBIT	61x	66.6x	80.1x	77.3x	66.8x	58.2x	47.4x	35x
EV / FCF	43.1x	94.5x	-	68.8x	46.9x	154x	64.3x	47.1x
FCF Yield	2.32%	1.06%	-	1.45%	2.13%	0.65%	1.56%	2.12%
Dividend per Share ²	1	1.1	1.1	2.1	2.3	1.99	2.19	2.605
Rate of return	0.8%	0.68%	0.5%	0.71%	0.9%	0.69%	0.75%	0.9%
EPS ²	1.63	1.95	2.22	2.92	2.93	3.875	4.483	6.305
Distribution rate	61.3%	56.4%	49.5%	71.9%	78.5%	51.4%	48.8%	41.3%
Net sales ¹	1,949	2,351	2,964	3,240	3,542	4,165	4,840	5,653
EBITDA ¹	464.6	547.6	621.9	834.5	832.5	1,060	1,285	1,664
EBIT ¹	383.4	455.7	517.8	723	710.6	931.5	1,135	1,517
Net income ¹	314.8	375	428.4	563.4	563.8	746	919.3	1,214
Net Debt ¹	-784.4	-825.2	-772.9	-1,254	-1,734	-1,661	-2,112	-2,787
Reference price ²	124.80	161.70	219.20	296.60	255.20	290.20	290.20	290.20
Nbr of stocks (in thousands)	193,662	192,685	192,667	192,667	192,667	192,667	-	-
Announcement Date	3/6/22	2/6/23	5/6/24	5/6/25	5/6/26	-	-	-

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.($)
SECTRA AB	74.89x	13.03x	51.2x	0.69%	5.56B
THERMO FISHER SCIENTIFIC, INC.	32.43x	5.69x	21.79x	0.28%	241B
DANAHER CORPORATION	35.88x	6.43x	20.4x	0.66%	149B
INTUITIVE SURGICAL, INC.	43.48x	11.5x	25.37x	-.--%	142B
BOSTON SCIENTIFIC CORPORATION	16.35x	3.37x	10.95x	-.--%	62.65B
EDWARDS LIFESCIENCES CORPORATION	33.66x	6.73x	21.28x	-.--%	49.1B
SIEMENS HEALTHINEERS AG	18.48x	2.26x	11.47x	2.72%	47.13B
AGILENT TECHNOLOGIES, INC.	32.47x	6.43x	21.82x	0.62%	46.99B
VEEVA SYSTEMS INC.	43.16x	10.46x	23.05x	-.--%	45.65B
WATERS CORPORATION	74.5x	7.11x	21.66x	-.--%	41.81B
Average	40.53x	7.30x	22.90x	0.5%	83.08B
Weighted average by Cap.	35.99x	6.93x	20.98x	0.4%