Valuation Sectra AB

Stocks

Real-time Estimate Cboe Europe 09:32:07 14/08/26 pm AEST			5-day change	1st Jan Change
286.60 ^SEK	+2.95%		+7.18%	+14.18%

14/07	Sectra Wins Enterprise Imaging Software Deal from Canadian Hospital	MT
14/07	Hennick Humber Hospital Selects Sectra AB For Sectra One Cloud To Speed Up Patient Diagnostics With Improved Radiology Workflows	CI

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	53,639	-	-
Change	-	28.91%	35.55%	35.31%	-13.96%	9.09%	-	-
Enterprise Value (EV) ¹	23,385	30,332	41,460	55,891	47,435	51,892	51,356	50,689
Change	-	29.71%	36.69%	34.81%	-15.13%	9.4%	-1.03%	-1.3%
P/E	76.6x	82.9x	98.7x	102x	87.1x	81.8x	63.7x	43.4x
PBR	22.2x	24x	26.9x	29.8x	23x	20.6x	16.4x	13.6x
PEG	-	4.2x	7.1x	3.2x	254.33x	5.1x	2.2x	0.9x
Capitalization / Revenue	12.4x	13.3x	14.3x	17.6x	13.9x	12.5x	10.6x	9.43x
EV / Revenue	12x	12.9x	14x	17.3x	13.4x	12.1x	10.1x	8.91x
EV / EBITDA	50.3x	55.4x	66.7x	67x	57x	52.4x	40.9x	30.6x
EV / EBIT	61x	66.6x	80.1x	77.3x	66.8x	60.6x	46.4x	33.3x
EV / FCF	43.1x	94.5x	-	68.8x	46.9x	104x	57.5x	42.1x
FCF Yield	2.32%	1.06%	-	1.45%	2.13%	0.96%	1.74%	2.38%
Dividend per Share ²	1	1.1	1.1	2.1	2.3	1.99	2.38	2.25
Rate of return	0.8%	0.68%	0.5%	0.71%	0.9%	0.71%	0.85%	0.81%
EPS ²	1.63	1.95	2.22	2.92	2.93	3.403	4.37	6.42
Distribution rate	61.3%	56.4%	49.5%	71.9%	78.5%	58.5%	54.5%	35%
Net sales ¹	1,949	2,351	2,964	3,240	3,542	4,301	5,070	5,689
EBITDA ¹	464.6	547.6	621.9	834.5	832.5	990.8	1,256	1,659
EBIT ¹	383.4	455.7	517.8	723	710.6	856.2	1,107	1,521
Net income ¹	314.8	375	428.4	563.4	563.8	695.4	897.3	1,236
Net Debt ¹	-784.4	-825.2	-772.9	-1,254	-1,734	-1,747	-2,283	-2,950
Reference price ²	124.80	161.70	219.20	296.60	255.20	278.40	278.40	278.40
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	81.8x	12.06x	52.37x	0.71%	5.61B
VEEVA SYSTEMS INC.	39.49x	9.28x	20.58x	-.--%	41.04B
PRO MEDICUS LIMITED	84.18x	72.63x	90.48x	0.41%	13.55B
HEARTFLOW, INC.	-43.07x	10.92x	-62.69x	-	2.67B
GENERATE BIOMEDICINES, INC.	-6.44x	61.43x	-6.59x	-	1.93B
OMNICELL, INC.	38.28x	-	-	-.--%	1.72B
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-106.09x	-	-	-	998M
ARBUTUS BIOPHARMA CORPORATION	6.2x	-	-	-	906M
B-SOFT CO.,LTD.	122.33x	-	-	1.09%	843M
ECHO IQ LIMITED	-74.64x	1084.31x	-101.22x	-.--%	833M
Average	14.20x	208.44x	-1.18x	0.37%	7.01B
Weighted average by Cap.	44.21x	37.83x	31.99x	0.17%