Valuation RaySearch Laboratories AB
Stocks
RAY B
SE0000135485
Advanced Medical Equipment & Technology
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 179.30 SEK | +1.70% |
|
+9.06% | -21.36% |
| 07-28 | Citadel Advisors no longer a public short seller in RaySearch | FW |
| 07-20 | Swedbank Robur cuts its stake in RaySearch to just under 5 percent | 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 | 6,044 | - | - |
| Change | - | 20.35% | 32.79% | 139.2% | 5.56% | -22.68% | - | - |
| Enterprise Value (EV) 1 | 2,397 | 2,727 | 3,281 | 7,414 | 7,804 | 6,201 | 6,037 | 5,810 |
| Change | - | 13.78% | 20.33% | 125.95% | 5.26% | -20.54% | -2.64% | -3.76% |
| P/E | -40.9x | 98.6x | 37.9x | 36.4x | 34.3x | 21.3x | 17.4x | 14.3x |
| PBR | 2.98x | 3.55x | 4.21x | 8.45x | 7.93x | 6.68x | 5.42x | 4.43x |
| PEG | - | -1x | 0x | 0x | 2.9x | 0.9x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.02x | 2.76x | 3.03x | 6.21x | 5.81x | 4.28x | 3.67x | 3.25x |
| EV / Revenue | 3.74x | 3.23x | 3.21x | 6.22x | 5.81x | 4.39x | 3.66x | 3.12x |
| EV / EBITDA | 12.2x | 8.03x | 8.2x | 13.3x | 13.4x | 9.49x | 7.98x | 6.63x |
| EV / EBIT | -44.8x | 63.9x | 28.6x | 28.5x | 26.7x | 17.6x | 13.5x | 10.4x |
| EV / FCF | 234x | - | - | - | 21.7x | 31.8x | 19.9x | 14.6x |
| FCF Yield | 0.43% | - | - | - | 4.6% | 3.14% | 5.02% | 6.85% |
| Dividend per Share 2 | - | - | 0.7 | 3 | 3 | 4 | 5.07 | 6.15 |
| Rate of return | - | - | 0.78% | 1.39% | 1.32% | 2.27% | 2.88% | 3.49% |
| EPS 2 | -1.38 | 0.69 | 2.38 | 5.94 | 6.65 | 8.27 | 10.14 | 12.3 |
| Distribution rate | - | - | 29.4% | 50.5% | 45.1% | 48.4% | 50% | 50% |
| Net sales 1 | 641.1 | 843.6 | 1,022 | 1,192 | 1,344 | 1,412 | 1,648 | 1,862 |
| EBITDA 1 | 196.7 | 339.7 | 400.1 | 558 | 583.5 | 653.5 | 756.5 | 876 |
| EBIT 1 | -53.5 | 42.7 | 114.9 | 260.5 | 292.3 | 353 | 448.5 | 556.5 |
| Net income 1 | -47.3 | 23.8 | 81.57 | 203.5 | 227.8 | 280 | 341 | 413 |
| Net Debt 1 | 459.7 | 395.9 | 185.7 | 9.2 | -12.5 | 157 | -7 | -234 |
| Reference price 2 | 56.50 | 68.00 | 90.30 | 216.00 | 228.00 | 176.30 | 176.30 | 176.30 |
| Nbr of stocks (in thousands) | 34,283 | 34,283 | 34,283 | 34,283 | 34,283 | 34,283 | - | - |
| Announcement Date | 23/2/22 | 28/2/23 | 23/2/24 | 21/2/25 | 12/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.32x | 4.39x | 9.49x | 2.27% | 621M | |
| 32.5x | 7.29x | 16.14x | -.--% | 33.77B | |
| 75.12x | 64.66x | 80.55x | 0.46% | 11.86B | |
| 83.21x | 12.28x | 53.31x | 0.7% | 5.61B | |
| -31.43x | 8.82x | -47.73x | - | 2.16B | |
| 53.08x | - | - | -.--% | 1.88B | |
| -5.72x | 56.22x | -5.69x | - | 1.68B | |
| -108.61x | - | - | - | 1.02B | |
| 5.87x | - | - | - | 847M | |
| 113x | - | - | 1.18% | 776M | |
| Average | 23.83x | 25.61x | 17.68x | 0.77% | 6.02B | |
| Weighted average by Cap. | 41.07x | 21.51x | 30.39x | 0.22% |
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
- RAY B Stock
- Valuation RaySearch Laboratories AB
Select your edition
All financial news and data tailored to specific country editions
