|
Real-time Estimate
Cboe Europe
05:50:11 20/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 259.05 SEK | -0.52% |
|
+1.77% | +18.28% |
| 16/10 | Calendar Monday, October 19 - Friday, October 23 | FW |
| 16/10 | Getinge expected to report adjusted EBITA earnings of SEK 1,185 million - Modular | 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 | 1,07,613 | 58,914 | 61,092 | 49,449 | 59,594 | 70,925 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 19.01% | - | - |
| Enterprise Value (EV) 1 | 1,11,222 | 61,516 | 69,104 | 59,916 | 69,434 | 79,129 | 76,951 | 74,430 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 13.96% | -2.75% | -3.28% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 22.3x | 19.7x | 17.4x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.21x | 2.07x | 1.92x |
| PEG | - | -1.5x | -7.98x | -0.9x | 0.7x | 0.5x | 1.5x | 1.3x |
| Capitalization / Revenue | 3.98x | 2.08x | 1.92x | 1.42x | 1.7x | 2x | 1.88x | 1.79x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.23x | 2.04x | 1.88x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 11x | 9.85x | 8.79x |
| EV / EBIT | 22.5x | 15x | 18.9x | 13.2x | 15.5x | 15.6x | 13.7x | 12x |
| EV / FCF | 19.8x | 32.4x | 43.1x | 18.3x | 26.4x | 19x | 18.4x | 15.8x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 5.26% | 5.44% | 6.35% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.191 | 5.709 | 6.12 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 1.99% | 2.19% | 2.35% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.67 | 13.21 | 14.94 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 44.5% | 43.2% | 41% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,424 | 37,751 | 39,640 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,206 | 7,811 | 8,472 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,074 | 5,630 | 6,189 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,203 | 3,642 | 4,088 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,204 | 6,026 | 3,505 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 260.40 | 260.40 | 260.40 |
| Nbr of stocks (in thousands) | 2,72,370 | 2,72,370 | 2,72,370 | 2,72,370 | 2,72,370 | 2,72,370 | - | - |
| Announcement Date | 28/01/22 | 01/02/23 | 01/02/24 | 28/01/25 | 27/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.32x | 2.23x | 10.98x | 1.99% | 716.11Cr | |
| 30.7x | 4.06x | 15.71x | 2.44% | 18TCr | |
| 19.83x | 3.46x | 12.37x | 3.06% | 11TCr | |
| 23.23x | 4.55x | 15.85x | 1.21% | 11TCr | |
| 26.93x | 2.64x | 10.6x | 2.68% | 7.84TCr | |
| 18.65x | 0.21x | 13.46x | 0.7% | 6.49TCr | |
| 31.09x | 7.72x | 19.92x | 1.28% | 5.4TCr | |
| 36.76x | 3.52x | 12.05x | 2.06% | 5.2TCr | |
| 37.64x | 9.35x | 26.14x | -.--% | 4.38TCr | |
| 34.55x | 6.06x | 19.02x | -.--% | 3.24TCr | |
| Average | 28.17x | 4.38x | 15.61x | 1.54% | 7.41TCr | |
| Weighted average by Cap. | 27.38x | 4.17x | 15.25x | 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
