|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 192.82 SEK | -0.32% |
|
+2.60% | -11.59% |
| 03:13am | SB1 Markets upgrades Getinge to buy (neutral), price target 220 kronor (202) | FW |
| 06-12 | Kepler Cheuvreux Upgrades Getinge to Buy, Raises PT | MT |
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 | 52,690 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | -11.59% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 61,102 | 59,011 | 56,741 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | -12% | -3.42% | -3.85% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 18.6x | 15.9x | 14.2x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 1.68x | 1.59x | 1.48x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.7x | 0.9x | 1.2x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 1.51x | 1.44x | 1.37x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 1.75x | 1.61x | 1.48x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 9.23x | 8.1x | 7.19x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 13x | 11.2x | 9.85x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 17.6x | 16.7x | 13.3x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.67% | 6% | 7.55% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.053 | 5.484 | 5.891 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 2.61% | 2.84% | 3.05% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 10.39 | 12.17 | 13.58 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 48.6% | 45.1% | 43.4% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 34,908 | 36,631 | 38,433 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 6,622 | 7,287 | 7,888 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 4,704 | 5,255 | 5,760 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 2,810 | 3,313 | 3,736 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,412 | 6,321 | 4,051 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 193.45 | 193.45 | 193.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.62x | 1.75x | 9.23x | 2.61% | 5.61B | |
| 62.6x | 7.45x | 40.94x | -.--% | 12.44B | |
| 30.84x | 6.36x | 17.33x | 1.23% | 5.98B | |
| 27.06x | 8.12x | 20.57x | 0.62% | 4.1B | |
| 16.2x | 2.84x | 13.56x | 4.03% | 3.73B | |
| -11.2x | 2.62x | -11.49x | - | 2.07B | |
| -17.32x | 430.37x | -74.73x | -.--% | 1.81B | |
| 19.86x | 2.36x | 9.53x | 2.19% | 1.55B | |
| 26.78x | - | - | - | 1.26B | |
| Average | 19.27x | 57.73x | 3.12x | 1.52% | 4.28B | |
| Weighted average by Cap. | 32.40x | 26.10x | 17.57x | 1.22% |
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
- Valuation Getinge AB
Select your edition
All financial news and data tailored to specific country editions
