|
Real-time Estimate
Cboe Europe
19:34:00 10/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 289.40 SEK | +1.62% |
|
-0.76% | +14.98% |
| 05:05pm | Sectra AB Extends Sectra One Enterprise Imaging Solution Contract With Region Østdanmark | CI |
| 04:48pm | Sectra Wins Contract Extension for Technology Deployment in Denmark | MT |
Company Valuation: Sectra AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,169 | 31,157 | 42,233 | 57,145 | 49,169 | 54,872 | - | - |
| Change | - | 28.91% | 35.55% | 35.31% | -13.96% | 11.6% | - | - |
| Enterprise Value (EV) 1 | 23,385 | 30,332 | 41,460 | 55,891 | 47,435 | 53,211 | 52,759 | 52,085 |
| Change | - | 29.71% | 36.69% | 34.81% | -15.13% | 12.18% | -0.85% | -1.28% |
| P/E | 76.6x | 82.9x | 98.7x | 102x | 87.1x | 73.5x | 63.5x | 45.2x |
| PBR | 22.2x | 24x | 26.9x | 29.8x | 23x | 22.4x | 18.1x | 14.3x |
| PEG | - | 4.2x | 7.1x | 3.2x | 254.33x | 2.3x | 4x | 1.1x |
| Capitalization / Revenue | 12.4x | 13.3x | 14.3x | 17.6x | 13.9x | 13.2x | 11.3x | 9.71x |
| EV / Revenue | 12x | 12.9x | 14x | 17.3x | 13.4x | 12.8x | 10.9x | 9.21x |
| EV / EBITDA | 50.3x | 55.4x | 66.7x | 67x | 57x | 50.2x | 41.1x | 31.3x |
| EV / EBIT | 61x | 66.6x | 80.1x | 77.3x | 66.8x | 57.1x | 46.5x | 34.3x |
| EV / FCF | 43.1x | 94.5x | - | 68.8x | 46.9x | 151x | 63.1x | 46.2x |
| FCF Yield | 2.32% | 1.06% | - | 1.45% | 2.13% | 0.66% | 1.59% | 2.16% |
| Dividend per Share 2 | 1 | 1.1 | 1.1 | 2.1 | 2.3 | 1.99 | 2.19 | 2.605 |
| Rate of return | 0.8% | 0.68% | 0.5% | 0.71% | 0.9% | 0.7% | 0.77% | 0.91% |
| EPS 2 | 1.63 | 1.95 | 2.22 | 2.92 | 2.93 | 3.875 | 4.483 | 6.305 |
| Distribution rate | 61.3% | 56.4% | 49.5% | 71.9% | 78.5% | 51.4% | 48.8% | 41.3% |
| Net sales 1 | 1,949 | 2,351 | 2,964 | 3,240 | 3,542 | 4,165 | 4,840 | 5,653 |
| EBITDA 1 | 464.6 | 547.6 | 621.9 | 834.5 | 832.5 | 1,060 | 1,285 | 1,664 |
| EBIT 1 | 383.4 | 455.7 | 517.8 | 723 | 710.6 | 931.5 | 1,135 | 1,517 |
| Net income 1 | 314.8 | 375 | 428.4 | 563.4 | 563.8 | 746 | 919.3 | 1,214 |
| Net Debt 1 | -784.4 | -825.2 | -772.9 | -1,254 | -1,734 | -1,661 | -2,112 | -2,787 |
| Reference price 2 | 124.80 | 161.70 | 219.20 | 296.60 | 255.20 | 284.80 | 284.80 | 284.80 |
| Nbr of stocks (in thousands) | 193,662 | 192,685 | 192,667 | 192,667 | 192,667 | 192,667 | - | - |
| Announcement Date | 3/6/22 | 2/6/23 | 5/6/24 | 5/6/25 | 5/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 73.5x | 12.78x | 50.22x | 0.7% | 5.71B | |
| 39.93x | 9.53x | 21.01x | -.--% | 42.23B | |
| 92.88x | 50.5x | 64.11x | 0.57% | 12.54B | |
| -57.58x | 15.67x | -102.59x | - | 4.06B | |
| -6.65x | 59.12x | -6.7x | - | 1.99B | |
| 34.21x | - | - | -.--% | 1.53B | |
| -125.08x | - | - | - | 1.06B | |
| 6.95x | - | - | - | 1.02B | |
| 115.67x | - | - | 1.15% | 801M | |
| Average | 19.31x | 29.52x | 5.21x | 0.48% | 7.88B | |
| Weighted average by Cap. | 42.90x | 19.39x | 23.27x | 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
- SECT B Stock
- Valuation Sectra AB
Select your edition
All financial news and data tailored to specific country editions
