Valuation RaySearch Laboratories AB
Stocks
RAY B
SE0000135485
Advanced Medical Equipment & Technology
|
Real-time Estimate
Cboe Europe
04:11:48 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 177.25 SEK | -0.14% |
|
-3.73% | -21.97% |
| 09-03 | Actusraypartners becomes a new public short seller in Raysearch Laboratories | FW |
| 09-02 | Swedbank Robur cuts its stake in RaySearch | FW |
Company Valuation: RaySearch Laboratories AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,937 | 2,331 | 3,096 | 7,405 | 7,816 | 5,967 | - | - |
| Change | - | 20.35% | 32.79% | 139.2% | 5.56% | -23.66% | - | - |
| Enterprise Value (EV) 1 | 2,397 | 2,727 | 3,281 | 7,414 | 7,804 | 6,122 | 5,974 | 5,769 |
| Change | - | 13.78% | 20.33% | 125.95% | 5.26% | -21.55% | -2.42% | -3.43% |
| P/E | -40.9x | 98.6x | 37.9x | 36.4x | 34.3x | 22.2x | 17.8x | 15.1x |
| PBR | 2.98x | 3.55x | 4.21x | 8.45x | 7.93x | 6.77x | 5.6x | 4.59x |
| PEG | - | -1x | 0x | 0x | 2.9x | 1.1x | 0.7x | 0.9x |
| Capitalization / Revenue | 3.02x | 2.76x | 3.03x | 6.21x | 5.81x | 4.27x | 3.66x | 3.23x |
| EV / Revenue | 3.74x | 3.23x | 3.21x | 6.22x | 5.81x | 4.38x | 3.66x | 3.12x |
| EV / EBITDA | 12.2x | 8.03x | 8.2x | 13.3x | 13.4x | 9.57x | 8.02x | 6.67x |
| EV / EBIT | -44.8x | 63.9x | 28.6x | 28.5x | 26.7x | 17.3x | 13.7x | 10.6x |
| EV / FCF | 234x | - | - | - | 21.7x | 32.4x | 20.8x | 15.8x |
| FCF Yield | 0.43% | - | - | - | 4.6% | 3.09% | 4.8% | 6.33% |
| Dividend per Share 2 | - | - | 0.7 | 3 | 3 | 4 | 4.77 | 5.87 |
| Rate of return | - | - | 0.78% | 1.39% | 1.32% | 2.25% | 2.69% | 3.31% |
| EPS 2 | -1.38 | 0.69 | 2.38 | 5.94 | 6.65 | 7.995 | 9.97 | 11.74 |
| Distribution rate | - | - | 29.4% | 50.5% | 45.1% | 50% | 47.8% | 50% |
| Net sales 1 | 641.1 | 843.6 | 1,022 | 1,192 | 1,344 | 1,396 | 1,632 | 1,848 |
| EBITDA 1 | 196.7 | 339.7 | 400.1 | 558 | 583.5 | 639.5 | 744.5 | 864.5 |
| EBIT 1 | -53.5 | 42.7 | 114.9 | 260.5 | 292.3 | 353 | 435 | 543.5 |
| Net income 1 | -47.3 | 23.8 | 81.57 | 203.5 | 227.8 | 272 | 337.5 | 422.5 |
| Net Debt 1 | 459.7 | 395.9 | 185.7 | 9.2 | -12.5 | 155 | 7 | -198 |
| Reference price 2 | 56.50 | 68.00 | 90.30 | 216.00 | 228.00 | 177.50 | 177.50 | 177.50 |
| Nbr of stocks (in thousands) | 34,283 | 34,283 | 34,283 | 34,283 | 34,283 | 33,618 | - | - |
| Announcement Date | 2/23/22 | 2/28/23 | 2/23/24 | 2/21/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.2x | 4.38x | 9.57x | 2.25% | 625M | |
| 43.54x | 10.57x | 23.29x | -.--% | 46.04B | |
| 96.33x | 52.41x | 66.54x | 0.55% | 12.98B | |
| 83.88x | 13.21x | 54.01x | 0.68% | 5.87B | |
| -59x | 16.73x | -109.55x | - | 4.32B | |
| -7.01x | 62.67x | -7.1x | - | 2.1B | |
| 35.41x | - | - | -.--% | 1.59B | |
| -127.83x | - | - | - | 1.08B | |
| 6.87x | - | - | - | 1.01B | |
| Average | 10.49x | 26.66x | 6.13x | 0.7% | 8.4B | |
| Weighted average by Cap. | 45.18x | 20.17x | 24.61x | 0.19% |
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
- RAY B Stock
- Valuation RaySearch Laboratories AB
Select your edition
All financial news and data tailored to specific country editions
