Valuation C-Rad AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 11:24:54 2026-07-08 EDT			5-day change	1st Jan Change
35.30 ^SEK	-1.94%		-4.34%	+10.49%

06-25	Eight stocks have so far today logged new 52-week highs on the Stockholm Stock Exchange	FW
06-22	Five stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,880	1,287	1,421	1,007	1,073	1,216	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	13.31%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	1,054	1,015	963.3
Change	-	-33.74%	10.92%	-33.7%	5.28%	16.93%	-3.69%	-5.13%
P/E	75.3x	173x	31x	18x	103x	23.2x	16.5x	13x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	3.15x	2.78x	2.42x
PEG	-	-2.5x	0x	0.8x	-1.3x	0x	0.4x	0.5x
Capitalization / Revenue	7.2x	4.27x	3.35x	2.15x	2.43x	2.67x	2.41x	2.18x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	2.32x	2.01x	1.73x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	13.8x	9.69x	7.43x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	16.6x	11.1x	8.3x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	23.8x	17x	12.1x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	4.2%	5.9%	8.26%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.65	0.85
Rate of return	-	-	-	-	0.31%	1.25%	1.81%	2.36%
EPS ²	0.74	0.22	1.36	1.67	0.31	1.551	2.183	2.772
Distribution rate	-	-	-	-	32.3%	29%	29.8%	30.7%
Net sales ¹	261.2	301.3	424.6	469	441.9	455.4	505.3	558.3
EBITDA ¹	45.7	36.2	66.4	79.9	55.4	76.54	104.8	129.6
EBIT ¹	36	26.1	57.5	70	45.1	63.34	91.52	116.1
Net income ¹	25.1	7.5	46.1	56.5	10.5	52.27	73.57	93.42
Net Debt ¹	-122.4	-121.9	-129.4	-150.9	-171.2	-161.3	-200.2	-252.3
Reference price ²	55.70	38.10	42.20	30.00	31.95	36.00	36.00	36.00
Nbr of stocks (in thousands)	33,752	33,767	33,678	33,578	33,578	33,767	-	-
Announcement Date	1/27/22	1/26/23	2/8/24	2/7/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
C-RAD AB	23.21x	2.32x	13.78x	1.25%	126M
THERMO FISHER SCIENTIFIC, INC.	25.87x	4.67x	17.98x	0.36%	192B
INTUITIVE SURGICAL, INC.	47.25x	12.32x	27.57x	-.--%	151B
DANAHER CORPORATION	30.94x	-	-	0.75%	137B
BOSTON SCIENTIFIC CORPORATION	16.64x	3.45x	11.15x	-.--%	67.33B
EDWARDS LIFESCIENCES CORPORATION	33.81x	7.57x	24.09x	-.--%	54.6B
SIEMENS HEALTHINEERS AG	18.64x	2.14x	11.01x	2.82%	44.94B
WATERS CORPORATION	45.44x	6.34x	19.42x	-.--%	36.81B
AGILENT TECHNOLOGIES, INC.	25.47x	5.08x	17.44x	0.78%	37.04B
RESMED, INC.	20.73x	5.46x	14.09x	1.11%	31.7B
Average	28.80x	5.48x	17.39x	0.71%	75.33B
Weighted average by Cap.	31.13x	6.65x	19.47x	0.48%