Valuation Sectra AB

Stocks

Market Closed - Nasdaq Stockholm 09:30:00 15/10/2026 pm IST			5-day change	1st Jan Change
313.40 ^SEK	+1.89%		+4.82%	+24.86%

15/10	Sectra Gets Swedish Authorities' Approval for Stationary Phone	MT
15/10	Sectra Receives Swedish Authorities' Approval For Stationary Tiger/S Phone To Handle Information On Classification Level SECRET	CI

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	60,382	-	-
Change	-	28.91%	35.55%	35.31%	-13.96%	22.81%	-	-
Enterprise Value (EV) ¹	23,385	30,332	41,460	55,891	47,435	58,721	58,269	57,595
Change	-	29.71%	36.69%	34.81%	-15.13%	23.79%	-0.77%	-1.16%
P/E	76.6x	82.9x	98.7x	102x	87.1x	80.9x	69.9x	49.7x
PBR	22.2x	24x	26.9x	29.8x	23x	24.6x	19.9x	15.7x
PEG	-	4.2x	7.1x	3.2x	254.33x	2.5x	4.5x	1.2x
Capitalization / Revenue	12.4x	13.3x	14.3x	17.6x	13.9x	14.5x	12.5x	10.7x
EV / Revenue	12x	12.9x	14x	17.3x	13.4x	14.1x	12x	10.2x
EV / EBITDA	50.3x	55.4x	66.7x	67x	57x	55.4x	45.4x	34.6x
EV / EBIT	61x	66.6x	80.1x	77.3x	66.8x	63x	51.3x	38x
EV / FCF	43.1x	94.5x	-	68.8x	46.9x	166x	69.7x	51.1x
FCF Yield	2.32%	1.06%	-	1.45%	2.13%	0.6%	1.44%	1.96%
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%	0.63%	0.7%	0.83%
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	313.40	313.40	313.40
Nbr of stocks (in thousands)	1,93,662	1,92,685	1,92,667	1,92,667	1,92,667	1,92,667	-	-
Announcement Date	03/06/22	02/06/23	05/06/24	05/06/25	05/06/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SECTRA AB	79.38x	13.83x	54.37x	0.65%	588.56Cr
THERMO FISHER SCIENTIFIC, INC.	33.45x	5.86x	22.43x	0.28%	25TCr
DANAHER CORPORATION	38.23x	6.77x	21.45x	0.63%	16TCr
INTUITIVE SURGICAL, INC.	44.89x	12.07x	26.63x	-.--%	15TCr
BOSTON SCIENTIFIC CORPORATION	16.16x	3.25x	10.59x	-.--%	6.23TCr
SIEMENS HEALTHINEERS AG	19.71x	2.38x	12.06x	2.55%	4.96TCr
EDWARDS LIFESCIENCES CORPORATION	34.77x	6.83x	21.68x	-.--%	4.98TCr
VEEVA SYSTEMS INC.	45.53x	11.13x	24.54x	-.--%	4.81TCr
AGILENT TECHNOLOGIES, INC.	33.9x	6.7x	22.76x	0.59%	4.91TCr
WATERS CORPORATION	76.44x	7.29x	22.2x	-.--%	4.29TCr
Average	42.25x	7.61x	23.87x	0.47%	8.63TCr
Weighted average by Cap.	37.48x	7.23x	21.82x	0.38%