Valuation Siemens Healthineers AG

Equities

Market Closed - Xetra Other stock markets 16:35:27 13/09/2024 BST			5-day change	1st Jan Change
49.79 ^EUR	-0.42%		-1.48%	-5.34%

09-11	SIEMENS HEALTHINEERS : Gets a Buy rating from Berenberg	ZD
08-30	Siemens Healthineers wants to expand nuclear diagnostics with acquisition	RE

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	36,067	41,088	63,053	49,516	53,731	55,555	-	-
Change	-	13.92%	53.46%	-21.47%	8.51%	3.4%	-	-
Enterprise Value (EV) ¹	39,241	45,979	74,121	61,565	68,749	67,610	66,297	65,025
Change	-	17.17%	61.21%	-16.94%	11.67%	-1.66%	-1.94%	-1.92%
P/E ratio	23x	27.4x	35.8x	24.5x	35.8x	27.8x	22.3x	19.2x
PBR	3.69x	3.07x	3.79x	2.51x	2.96x	2.93x	2.73x	2.54x
PEG	-	-2.5x	2.9x	1.6x	-1.4x	0.8x	0.9x	1.2x
Capitalization / Revenue	2.48x	2.84x	3.5x	2.28x	2.48x	2.47x	2.32x	2.18x
EV / Revenue	2.7x	3.18x	4.12x	2.84x	3.17x	3.01x	2.77x	2.55x
EV / EBITDA	13.4x	16.4x	20.5x	14.4x	18.6x	15.1x	12.7x	11.3x
EV / EBIT	17.1x	20.6x	23.6x	16.8x	22.3x	19.2x	16x	14.1x
EV / FCF	37.8x	33.5x	32.8x	37.3x	53.7x	30.2x	22.4x	20.4x
FCF Yield	2.65%	2.98%	3.05%	2.68%	1.86%	3.31%	4.47%	4.89%
Dividend per Share ²	0.8	0.8	0.85	0.85	0.95	1.013	1.185	1.326
Rate of return	2.22%	2.09%	1.51%	1.92%	1.98%	2.03%	2.38%	2.66%
EPS ²	1.57	1.4	1.57	1.81	1.34	1.79	2.231	2.594
Distribution rate	51%	57.1%	54.1%	47%	70.9%	56.6%	53.1%	51.1%
Net sales ¹	14,518	14,460	17,997	21,714	21,680	22,462	23,921	25,455
EBITDA ¹	2,920	2,796	3,612	4,269	3,692	4,470	5,210	5,747
EBIT ¹	2,300	2,230	3,142	3,655	3,081	3,519	4,135	4,614
Net income ¹	1,567	1,411	1,727	2,038	1,509	1,977	2,502	2,909
Net Debt ¹	3,174	4,891	11,068	12,049	15,018	12,055	10,742	9,469
Reference price ²	36.10	38.30	56.18	44.28	48.00	49.79	49.79	49.79
Nbr of stocks (in thousands)	999,223	1,072,798	1,122,335	1,118,252	1,119,394	1,115,788	-	-
Announcement Date	04/11/19	02/11/20	04/11/21	09/11/22	08/11/23	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SIEMENS HEALTHINEERS AG	27.81x	3.01x	15.13x	+2.03%	61.6B
THERMO FISHER SCIENTIFIC INC.	37.98x	6x	23.88x	+0.24%	233B
DANAHER CORPORATION	47.32x	8.88x	27.63x	+0.40%	198B
INTUITIVE SURGICAL, INC.	85.6x	20.9x	51.42x	-.--%	174B
BOSTON SCIENTIFIC CORPORATION	59.01x	7.94x	26.95x	-.--%	123B
EDWARDS LIFESCIENCES CORPORATION	29.42x	6.43x	20.89x	-.--%	41.28B
GE HEALTHCARE TECHNOLOGIES INC.	21.82x	2.28x	12.28x	+0.13%	39.69B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	20.46x	6.3x	16.34x	+2.98%	39.49B
AGILENT TECHNOLOGIES, INC.	30.58x	6.32x	21.71x	+0.68%	39.45B
RESMED, INC.	28.42x	7.19x	20.32x	+0.90%	36.58B
Average	38.84x	7.52x	23.65x	+0.74%	98.64B
Weighted average by Cap.	47.88x	9.20x	28.22x	+0.45%