Valuation Getinge AB

Stocks

Real-time Estimate Cboe Europe 13:53:22 20/08/2026 BST			5-day change	1st Jan Change
244.60 ^SEK	+0.20%		+2.00%	+11.84%

11:23am	Adrigo Small & Midcap L/S fell 3.3 percent in July, portfolio changes weighed on returns	FW
08-19	Carnegie Sverigefond rose 1.57 percent in July, increased holdings in Ericsson, Beijer Ref and Skanska	FW

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	66,485	-	-
Change	-	-45.25%	3.7%	-19.06%	20.52%	11.56%	-	-
Enterprise Value (EV) ¹	111,222	61,516	69,104	59,916	69,434	75,046	72,814	70,414
Change	-	-44.69%	12.34%	-13.3%	15.89%	8.08%	-2.97%	-3.3%
P/E	36.2x	23.6x	25.3x	30.2x	26.4x	21.5x	19.2x	17x
PBR	4.27x	1.93x	2.01x	1.49x	2.02x	2.08x	1.96x	1.81x
PEG	-	-1.5x	-7.98x	-0.9x	0.7x	0.6x	1.6x	1.4x
Capitalization / Revenue	3.98x	2.08x	1.92x	1.42x	1.7x	1.89x	1.79x	1.71x
EV / Revenue	4.11x	2.17x	2.17x	1.72x	1.99x	2.13x	1.96x	1.81x
EV / EBITDA	16.5x	10.4x	12.4x	9.02x	10.6x	10.7x	9.71x	8.67x
EV / EBIT	22.5x	15x	18.9x	13.2x	15.5x	14.9x	13.4x	11.8x
EV / FCF	19.8x	32.4x	43.1x	18.3x	26.4x	19.3x	18.2x	15.9x
FCF Yield	5.06%	3.08%	2.32%	5.45%	3.79%	5.18%	5.51%	6.29%
Dividend per Share ²	4	4.25	4.4	4.6	4.75	5.191	5.637	5.918
Rate of return	1.01%	1.96%	1.96%	2.53%	2.17%	2.13%	2.31%	2.42%
EPS ²	10.9	9.15	8.86	6.01	8.29	11.35	12.74	14.33
Distribution rate	36.7%	46.4%	49.7%	76.5%	57.3%	45.7%	44.3%	41.3%
Net sales ¹	27,049	28,292	31,827	34,759	34,969	35,164	37,081	38,869
EBITDA ¹	6,754	5,891	5,574	6,646	6,581	7,032	7,501	8,123
EBIT ¹	4,939	4,096	3,653	4,549	4,494	5,030	5,432	5,969
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	244.10	244.10	244.10
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

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.($)
GETINGE AB	21.51x	2.13x	10.67x	2.13%	7.03B
PENUMBRA, INC.	74.11x	7.8x	45.5x	-.--%	12.87B
ASAHI INTECC CO., LTD.	33.49x	6.98x	18.9x	1.14%	6.65B
MINIMED GROUP, INC.	32.3x	1.54x	9.65x	-.--%	5.68B
APT MEDICAL INC.	31.76x	9.36x	23.82x	0.63%	4.73B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	16.63x	2.92x	13.93x	3.92%	3.84B
NOVOCURE LIMITED	-14.55x	2.77x	-16.33x	-	2.12B
NAKANISHI INC.	21.07x	2.44x	9.84x	2.12%	1.62B
IMPLANTICA AG	-15.24x	377.93x	-65.62x	-.--%	1.6B
CHEMOMETEC A/S	41.47x	15.59x	28.21x	1.41%	1.31B
Average	24.25x	42.95x	7.86x	1.26%	4.75B
Weighted average by Cap.	37.06x	18.18x	19.40x	1.01%