|
Real-time Estimate
Cboe Europe
20:00:09 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 271.60 SEK | -0.11% |
|
+2.18% | +24.22% |
| 10-28 | Six stocks have hit new 52-week highs on the Stockholm Stock Exchange so far today | FW |
| 10-27 | UBS raises price target for Getinge to SEK 272 (255), reiterates neutral | 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 | 74,057 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 24.27% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 82,489 | 79,952 | 77,323 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 18.8% | -3.08% | -3.29% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 22.9x | 20.3x | 17.9x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.27x | 2.13x | 1.97x |
| 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 | 2.09x | 1.96x | 1.87x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.33x | 2.12x | 1.95x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 11.4x | 10.1x | 9x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 15.8x | 14x | 12.3x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 20.1x | 19.5x | 16.6x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 4.97% | 5.12% | 6.02% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.29 | 5.758 | 6.18 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 1.95% | 2.12% | 2.27% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.88 | 13.41 | 15.23 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 44.5% | 42.9% | 40.6% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,375 | 37,705 | 39,609 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,227 | 7,903 | 8,587 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,218 | 5,707 | 6,286 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,252 | 3,677 | 4,150 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,431 | 5,895 | 3,266 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 271.90 | 271.90 | 271.90 |
| Nbr of stocks (in thousands) | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | - | - |
| Announcement Date | 28/1/22 | 1/2/23 | 1/2/24 | 28/1/25 | 27/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.89x | 2.33x | 11.41x | 1.95% | 7.47B | |
| 33.95x | 4.03x | 15.12x | 2.53% | 178B | |
| 23.66x | 4.63x | 16.25x | 1.18% | 117B | |
| 20.38x | 3.52x | 12.6x | 2.99% | 116B | |
| 31.19x | 3.01x | 12.15x | 2.29% | 91.03B | |
| 17.79x | 0.21x | 12.9x | 0.73% | 61.89B | |
| 31.8x | 7.97x | 20.49x | 1.24% | 55.85B | |
| 38.71x | 3.58x | 12.19x | 2.14% | 53.16B | |
| 38.13x | 9.47x | 26.48x | -.--% | 44.35B | |
| 40.31x | 3.26x | 12.12x | 0.53% | 33.59B | |
| Average | 29.88x | 4.20x | 15.17x | 1.56% | 75.76B | |
| Weighted average by Cap. | 29.23x | 4.13x | 15.06x | 1.85% |
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
