|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 230.30 SEK | +0.52% |
|
-0.95% | +5.26% |
| 07-20 | AlphaValue/Baader Europe Downgrades Getinge to Add | MT |
| 07-20 | Danske Bank raises target price for Getinge to 300 kronor (270), reiterates buy - BN | 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 | 62,727 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 5.26% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 71,287 | 69,055 | 66,655 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 2.67% | -3.13% | -3.48% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 20.4x | 18.1x | 16.1x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 1.96x | 1.86x | 1.72x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.6x | 1.4x | 1.3x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 1.79x | 1.69x | 1.62x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.03x | 1.87x | 1.72x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 10.1x | 9.22x | 8.22x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 14.2x | 12.7x | 11.2x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 18.2x | 16.9x | 14.8x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.51% | 5.9% | 6.76% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.147 | 5.624 | 5.902 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 2.24% | 2.44% | 2.56% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.29 | 12.72 | 14.3 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 45.6% | 44.2% | 41.3% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,134 | 37,015 | 38,792 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,030 | 7,492 | 8,112 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,034 | 5,424 | 5,959 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,086 | 3,457 | 3,900 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,561 | 6,328 | 3,928 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 230.30 | 230.30 | 230.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.41x | 2.03x | 10.14x | 2.24% | 6.47B | |
| 63.3x | 7.54x | 40.46x | -.--% | 12.54B | |
| 28.52x | 5.89x | 15.95x | 1.34% | 5.48B | |
| 25.79x | 1.27x | 7.89x | -.--% | 4.73B | |
| 28.84x | 8.58x | 21.83x | 0.7% | 4.32B | |
| 17.09x | 3x | 14.33x | 3.82% | 3.92B | |
| -14.05x | 2.57x | -15.09x | - | 2.06B | |
| -16.71x | 415.16x | -72.09x | -.--% | 1.72B | |
| 20.25x | 2.41x | 9.75x | 2.14% | 1.55B | |
| 25.19x | - | - | - | 1.18B | |
| Average | 19.86x | 49.83x | 3.69x | 1.28% | 4.4B | |
| Weighted average by Cap. | 31.83x | 21.43x | 16.56x | 1.06% |
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
