Valuation Getinge AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:01:52 2026-08-04 EDT			5-day change	1st Jan Change
21.73 ^EUR	-0.05%		+4.17%	+8.84%

08-04	Simplicity Småbolag Sverige rose 1.7 percent in July, increased its weighting in the industrials sector	FW
08-03	10 stocks have so far today posted 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	107,613	58,914	61,092	49,449	59,594	65,314	-	-
Change	-	-45.25%	3.7%	-19.06%	20.52%	9.6%	-	-
Enterprise Value (EV) ¹	111,222	61,516	69,104	59,916	69,434	73,875	71,642	69,242
Change	-	-44.69%	12.34%	-13.3%	15.89%	6.4%	-3.02%	-3.35%
P/E	36.2x	23.6x	25.3x	30.2x	26.4x	21.1x	18.8x	16.7x
PBR	4.27x	1.93x	2.01x	1.49x	2.02x	2.04x	1.92x	1.78x
PEG	-	-1.5x	-7.98x	-0.9x	0.7x	0.6x	1.5x	1.3x
Capitalization / Revenue	3.98x	2.08x	1.92x	1.42x	1.7x	1.86x	1.76x	1.68x
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	10.5x	9.55x	8.52x
EV / EBIT	22.5x	15x	18.9x	13.2x	15.5x	14.7x	13.2x	11.6x
EV / FCF	19.8x	32.4x	43.1x	18.3x	26.4x	19x	17.9x	15.6x
FCF Yield	5.06%	3.08%	2.32%	5.45%	3.79%	5.26%	5.6%	6.4%
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%	2.16%	2.35%	2.47%
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	239.80	239.80	239.80
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

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.($)
PENUMBRA, INC.	66.64x	7.64x	44.61x	-.--%	12.72B
ASAHI INTECC CO., LTD.	30.01x	6.22x	16.83x	1.27%	6.02B
MINIMED GROUP, INC.	28.97x	1.45x	9.05x	-.--%	5.36B
APT MEDICAL INC.	30.7x	9.16x	23.31x	0.66%	4.61B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	18.09x	3.18x	15.2x	3.6%	4.16B
IMPLANTICA AG	-17.31x	430.19x	-74.7x	-.--%	1.8B
NOVOCURE LIMITED	-12.25x	2.31x	-13.61x	-	1.78B
NAKANISHI INC.	20.28x	2.42x	9.78x	2.13%	1.63B
SHANDONG WEIGAO ORTHOPAEDIC DEVICE CO., LTD	27.19x	-	-	-	1.28B
Average	21.37x	57.82x	3.81x	1.09%	4.37B
Weighted average by Cap.	35.96x	25.71x	19.58x	0.8%