Valuation Getinge AB Deutsche Boerse AG
Stocks
GTN
SE0000202624
Medical Equipment, Supplies & Distribution
|
Market Closed -
Deutsche Boerse AG
02:02:50 2026-08-26 EDT
|
5-day change | 1st Jan Change | ||
| 21.98 EUR | -0.32% |
|
+1.38% | +10.09% |
| 08-25 | Getinge's profit consensus raised after the report, price target up 7.5 percent | FW |
| 08-24 | Länsförsäkringar Small Cap Sweden Vision rose 2.55% in July, increased stakes in Mips and Addnode | 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 | 66,731 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 11.97% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 75,291 | 73,059 | 70,659 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 8.43% | -2.97% | -3.29% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 21.6x | 19.2x | 17.1x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.09x | 1.97x | 1.82x |
| 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 | 1.9x | 1.8x | 1.72x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.14x | 1.97x | 1.82x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 10.7x | 9.74x | 8.7x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 15x | 13.4x | 11.8x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 19.4x | 18.2x | 15.9x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.16% | 5.49% | 6.27% |
| 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% | 2.12% | 2.3% | 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 | 245.00 | 245.00 | 245.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 73.55x | 7.74x | 45.14x | -.--% | 12.78B | |
| 21.44x | 2.13x | 10.64x | 2.13% | 7B | |
| 33.93x | 7.08x | 19.17x | 1.12% | 6.7B | |
| 30.22x | 1.44x | 8.99x | -.--% | 5.31B | |
| 34.88x | 10.35x | 26.17x | 0.58% | 5.25B | |
| 18.23x | 2.98x | 15.61x | 3.8% | 3.92B | |
| -14.09x | 2.68x | -15.78x | - | 2.05B | |
| -17.49x | 429.14x | -76.79x | -.--% | 1.74B | |
| 21.26x | 2.53x | 9.07x | 2.05% | 1.67B | |
| Average | 22.44x | 51.78x | 4.69x | 1.21% | 5.16B | |
| Weighted average by Cap. | 36.81x | 21.31x | 18.86x | 0.99% |
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
