Valuation Getinge AB OTC Markets
Stocks
GNGBF
SE0000202624
Medical Equipment, Supplies & Distribution
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.05 USD | -13.69% |
|
-.--% | -9.28% |
| 08:43am | AlphaValue/Baader Europe Downgrades Getinge to Add | MT |
| 06:41am | 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 | 63,326 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 6.26% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 71,738 | 69,577 | 67,337 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 3.32% | -3.01% | -3.22% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 20.9x | 18.4x | 16.5x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2x | 1.89x | 1.75x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.6x | 1.4x | 1.4x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 1.8x | 1.71x | 1.63x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.04x | 1.88x | 1.74x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 10.3x | 9.34x | 8.39x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 14.4x | 12.9x | 11.4x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 18.8x | 17.5x | 15.6x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.32% | 5.72% | 6.4% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.147 | 5.652 | 5.971 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 2.21% | 2.43% | 2.57% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.13 | 12.65 | 14.11 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 46.2% | 44.7% | 42.3% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,128 | 37,013 | 38,786 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 6,979 | 7,446 | 8,022 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 4,987 | 5,391 | 5,884 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,025 | 3,428 | 3,840 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,412 | 6,251 | 4,011 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 232.50 | 232.50 | 232.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 63.53x | 7.53x | 40.2x | -.--% | 12.52B | |
| 30.35x | 6.27x | 17.04x | 1.24% | 5.83B | |
| 25.55x | 1.27x | 7.93x | -.--% | 4.75B | |
| 28.38x | 8.43x | 21.46x | 0.71% | 4.25B | |
| 17.53x | 3.08x | 14.71x | 3.72% | 4.02B | |
| -10.03x | 2.31x | -10.18x | - | 1.84B | |
| -17.47x | 434.4x | -75.43x | -.--% | 1.8B | |
| 20.19x | 2.4x | 9.72x | 2.15% | 1.56B | |
| 27.2x | - | - | - | 1.28B | |
| Average | 20.58x | 58.21x | 3.18x | 1.12% | 4.21B | |
| Weighted average by Cap. | 34.36x | 26.71x | 17.79x | 0.82% |
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
- GNGBF Stock
- Valuation Getinge AB
Select your edition
All financial news and data tailored to specific country editions
