Valuation Getinge AB Boerse Muenchen
Stocks
GTN
SE0000202624
Medical Equipment, Supplies & Distribution
|
Market Closed -
Boerse Muenchen
16:44:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 21.69 EUR | -1.09% |
|
-0.77% | +8.35% |
| 09-03 | AMF flags down in Getinge after sale | FW |
| 09-02 | UBS initiates coverage of Getinge with a neutral rating and a price target of 255 kronor | 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 | 65,859 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 10.51% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 74,071 | 71,856 | 69,403 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 6.68% | -2.99% | -3.41% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 20.9x | 18.8x | 16.7x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.06x | 1.93x | 1.79x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.5x | 1.7x | 1.3x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 1.87x | 1.77x | 1.69x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.1x | 1.93x | 1.78x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 10.4x | 9.43x | 8.4x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 14.6x | 13.1x | 11.5x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 18.7x | 17.9x | 15.6x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.35% | 5.58% | 6.4% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.174 | 5.612 | 5.956 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 2.14% | 2.32% | 2.46% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.6 | 12.84 | 14.47 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 44.6% | 43.7% | 41.2% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,265 | 37,218 | 39,006 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,141 | 7,620 | 8,260 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,066 | 5,470 | 6,012 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,156 | 3,499 | 3,943 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,212 | 5,997 | 3,544 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 241.80 | 241.80 | 241.80 |
| Nbr of stocks (in thousands) | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | - | - |
| Announcement Date | 1/28/22 | 2/1/23 | 2/1/24 | 1/28/25 | 1/27/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 73.05x | 7.69x | 44.83x | -.--% | 12.69B | |
| 20.85x | 2.1x | 10.37x | 2.14% | 6.88B | |
| 36.46x | 1.82x | 11.36x | -.--% | 6.54B | |
| 29.69x | 6.15x | 16.64x | 1.28% | 5.99B | |
| 34.65x | 10.27x | 25.94x | 0.58% | 5.21B | |
| 17.55x | 2.93x | 15.22x | 3.55% | 3.83B | |
| -14.34x | 2.73x | -16.09x | - | 2.09B | |
| -17.53x | 423.85x | -75.42x | -.--% | 1.72B | |
| 19.86x | 2.36x | 8.84x | 2.1% | 1.64B | |
| Average | 22.25x | 51.10x | 4.63x | 1.21% | 5.18B | |
| Weighted average by Cap. | 36.64x | 20.73x | 18.43x | 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
- GTN Stock
- Valuation Getinge AB
Select your edition
All financial news and data tailored to specific country editions
