|
Real-time Estimate
Cboe Europe
16:02:21 03/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 274.30 SEK | +0.37% |
|
+1.74% | +25.32% |
| 11-02 | AlphaValue/Baader Europe Downgrades Getinge to Reduce | MT |
| 11-02 | Avanza Zero could trade shares worth SEK 17bn during index switch, according to EFN | 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 | 74,439 | - | - |
| Change | - | -45.25% | 3.7% | -19.06% | 20.52% | 24.91% | - | - |
| Enterprise Value (EV) 1 | 111,222 | 61,516 | 69,104 | 59,916 | 69,434 | 82,587 | 80,298 | 77,641 |
| Change | - | -44.69% | 12.34% | -13.3% | 15.89% | 18.94% | -2.77% | -3.31% |
| P/E | 36.2x | 23.6x | 25.3x | 30.2x | 26.4x | 22.9x | 20.3x | 17.8x |
| PBR | 4.27x | 1.93x | 2.01x | 1.49x | 2.02x | 2.28x | 2.14x | 1.98x |
| 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 | 2.1x | 1.97x | 1.88x |
| EV / Revenue | 4.11x | 2.17x | 2.17x | 1.72x | 1.99x | 2.34x | 2.13x | 1.96x |
| EV / EBITDA | 16.5x | 10.4x | 12.4x | 9.02x | 10.6x | 11.3x | 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 | 19.6x | 16.7x |
| FCF Yield | 5.06% | 3.08% | 2.32% | 5.45% | 3.79% | 4.96% | 5.1% | 5.99% |
| Dividend per Share 2 | 4 | 4.25 | 4.4 | 4.6 | 4.75 | 5.233 | 5.793 | 6.225 |
| Rate of return | 1.01% | 1.96% | 1.96% | 2.53% | 2.17% | 1.91% | 2.12% | 2.28% |
| EPS 2 | 10.9 | 9.15 | 8.86 | 6.01 | 8.29 | 11.93 | 13.49 | 15.34 |
| Distribution rate | 36.7% | 46.4% | 49.7% | 76.5% | 57.3% | 43.9% | 42.9% | 40.6% |
| Net sales 1 | 27,049 | 28,292 | 31,827 | 34,759 | 34,969 | 35,366 | 37,694 | 39,597 |
| EBITDA 1 | 6,754 | 5,891 | 5,574 | 6,646 | 6,581 | 7,301 | 7,933 | 8,625 |
| EBIT 1 | 4,939 | 4,096 | 3,653 | 4,549 | 4,494 | 5,241 | 5,737 | 6,324 |
| Net income 1 | 2,970 | 2,491 | 2,412 | 1,638 | 2,258 | 3,265 | 3,704 | 4,185 |
| Net Debt 1 | 3,609 | 2,602 | 8,012 | 10,467 | 9,840 | 8,148 | 5,859 | 3,203 |
| Reference price 2 | 395.10 | 216.30 | 224.30 | 181.55 | 218.80 | 273.30 | 273.30 | 273.30 |
| Nbr of stocks (in thousands) | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | - | - |
| Announcement Date | 1/28/22 A | 2/1/23 A | 2/1/24 A | 1/28/25 A | 1/27/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.91x | 2.34x | 11.31x | 1.91% | 7.61B | |
| 36.44x | 4.29x | 16.1x | 2.35% | 191B | |
| 21.35x | 3.66x | 13.1x | 2.86% | 122B | |
| 26.33x | 4.72x | 16.13x | 1.18% | 117B | |
| 32.8x | 3.15x | 12.71x | 2.17% | 96.21B | |
| 17.92x | 0.21x | 13.38x | 0.7% | 64.47B | |
| 29.83x | 7.43x | 18.98x | 1.36% | 52.51B | |
| 40.48x | 3.63x | 12.36x | 2.1% | 54.1B | |
| 44.66x | 11.28x | 31.6x | -.--% | 52.91B | |
| 43.69x | 3.46x | 12.85x | 0.5% | 35.65B | |
| Average | 31.64x | 4.41x | 15.85x | 1.51% | 79.24B | |
| Weighted average by Cap. | 31.27x | 4.36x | 15.79x | 1.77% |
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
