Valuation Getinge AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 06:01:40 2026-10-12 EDT			5-day change	1st Jan Change
22.67 ^EUR	+1.61%		+4.61%	+13.55%

10-12	Lannebo Räntefond Kompass fell 0.3 percent in September, expects further rate hikes	FW
10-12	Lannebo Sweden Micro Cap rose 0.5 percent in September, Nordic Semiconductor among top contributors	FW

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	69,264	-	-
Change	-	-45.25%	3.7%	-19.06%	20.52%	16.22%	-	-
Enterprise Value (EV) ¹	111,222	61,516	69,104	59,916	69,434	77,469	75,286	72,794
Change	-	-44.69%	12.34%	-13.3%	15.89%	11.57%	-2.82%	-3.31%
P/E	36.2x	23.6x	25.3x	30.2x	26.4x	21.9x	19.5x	17.2x
PBR	4.27x	1.93x	2.01x	1.49x	2.02x	2.16x	2.02x	1.88x
PEG	-	-1.5x	-7.98x	-0.9x	0.7x	0.5x	1.6x	1.3x
Capitalization / Revenue	3.98x	2.08x	1.92x	1.42x	1.7x	1.96x	1.85x	1.76x
EV / Revenue	4.11x	2.17x	2.17x	1.72x	1.99x	2.19x	2.01x	1.85x
EV / EBITDA	16.5x	10.4x	12.4x	9.02x	10.6x	10.8x	9.71x	8.67x
EV / EBIT	22.5x	15x	18.9x	13.2x	15.5x	15.3x	13.5x	11.9x
EV / FCF	19.8x	32.4x	43.1x	18.3x	26.4x	18.6x	18.1x	15.7x
FCF Yield	5.06%	3.08%	2.32%	5.45%	3.79%	5.37%	5.54%	6.38%
Dividend per Share ²	4	4.25	4.4	4.6	4.75	5.186	5.652	6.044
Rate of return	1.01%	1.96%	1.96%	2.53%	2.17%	2.04%	2.22%	2.38%
EPS ²	10.9	9.15	8.86	6.01	8.29	11.61	13.07	14.75
Distribution rate	36.7%	46.4%	49.7%	76.5%	57.3%	44.7%	43.3%	41%
Net sales ¹	27,049	28,292	31,827	34,759	34,969	35,354	37,541	39,399
EBITDA ¹	6,754	5,891	5,574	6,646	6,581	7,185	7,753	8,401
EBIT ¹	4,939	4,096	3,653	4,549	4,494	5,054	5,579	6,125
Net income ¹	2,970	2,491	2,412	1,638	2,258	3,181	3,591	4,030
Net Debt ¹	3,609	2,602	8,012	10,467	9,840	8,206	6,022	3,530
Reference price ²	395.10	216.30	224.30	181.55	218.80	254.30	254.30	254.30
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT LABORATORIES	29.16x	3.91x	15.12x	2.58%	172B
MEDTRONIC PLC	18.92x	3.45x	12.33x	3.18%	113B
STRYKER CORPORATION	21.59x	4.25x	14.82x	1.3%	106B
ESSILORLUXOTTICA	25.92x	2.55x	10.24x	2.77%	75.31B
CENCORA, INC.	17.73x	0.21x	12.94x	0.73%	61.8B
HOYA CORPORATION	30.68x	7.58x	19.64x	1.3%	52.93B
BECTON, DICKINSON AND COMPANY	35.41x	3.42x	11.72x	2.14%	50.05B
IDEXX LABORATORIES, INC.	35.08x	8.72x	24.53x	-.--%	40.81B
MEDLINE INC.	48.93x	1.34x	12.38x	0.2%	31.81B
Average	29.27x	3.93x	14.86x	1.58%	78.29B
Weighted average by Cap.	26.82x	3.82x	14.43x	1.96%