|
Real-time Estimate
Cboe Europe
13:48:16 02/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 241.70 SEK | -0.62% |
|
-1.31% | +10.51% |
| 09:01am | UBS initiates coverage of Getinge with a neutral rating and a price target of 255 kronor | FW |
| 08-31 | Stockholm's stock market opened the week lower, the OMXS30 index fell 0.7 percent | FW |
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 | 66,240 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 11.15% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 74,764 | 72,551 | 70,147 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 7.68% | -2.96% | -3.31% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 21.2x | 19.1x | 16.9x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.06x | 1.94x | 1.79x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.5x | 1.7x | 1.4x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 1.88x | 1.78x | 1.7x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.12x | 1.95x | 1.8x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 10.6x | 9.66x | 8.62x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 14.8x | 13.3x | 11.7x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 18.9x | 18.1x | 15.8x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.3% | 5.53% | 6.33% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.257 | 5.648 | 5.931 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 2.16% | 2.32% | 2.44% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.49 | 12.76 | 14.35 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 45.8% | 44.3% | 41.3% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,224 | 37,175 | 38,976 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,042 | 7,514 | 8,136 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,037 | 5,441 | 5,977 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,139 | 3,465 | 3,907 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,523 | 6,311 | 3,907 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 243.20 | 243.20 | 243.20 |
| Nbr of stocks (in thousands) | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | - | - |
| Announcement Date | 28/01/22 | 01/02/23 | 01/02/24 | 28/01/25 | 27/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.17x | 2.12x | 10.62x | 2.16% | 6.91B | |
| 73.15x | 7.7x | 44.88x | -.--% | 12.71B | |
| 34.91x | 1.7x | 11.1x | -.--% | 6.3B | |
| 32.02x | 6.66x | 18.03x | 1.19% | 6.29B | |
| 34.36x | 10.19x | 25.75x | 0.59% | 5.17B | |
| 17.79x | 2.97x | 15.44x | 3.5% | 3.88B | |
| -13.9x | 2.64x | -15.56x | - | 2.02B | |
| -18.28x | 442.31x | -78.71x | -.--% | 1.79B | |
| 20.88x | 2.46x | 8.86x | 2.06% | 1.63B | |
| 27.5x | - | - | - | 1.3B | |
| Average | 22.96x | 53.19x | 4.49x | 1.19% | 4.8B | |
| Weighted average by Cap. | 36.51x | 22.10x | 18.46x | 0.95% |
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
