Valuation Sectra AB OTC Markets

Stocks

Market Closed - OTC Markets 20:45:22 09/03/2026 +03			5-day change	1st Jan Change
23.29 ^USD	+0.02%		-.--%	-22.26%

09-10	Sectra AB Extends Sectra One Enterprise Imaging Solution Contract With Region Østdanmark	CI
09-10	Sectra Wins Contract Extension for Technology Deployment in Denmark	MT

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	56,721	-	-
Change	-	28.91%	35.55%	35.31%	-13.96%	15.36%	-	-
Enterprise Value (EV) ¹	23,385	30,332	41,460	55,891	47,435	55,060	54,609	53,934
Change	-	29.71%	36.69%	34.81%	-15.13%	16.08%	-0.82%	-1.24%
P/E	76.6x	82.9x	98.7x	102x	87.1x	76x	65.7x	46.7x
PBR	22.2x	24x	26.9x	29.8x	23x	23.1x	18.7x	14.8x
PEG	-	4.2x	7.1x	3.2x	254.33x	2.4x	4.2x	1.1x
Capitalization / Revenue	12.4x	13.3x	14.3x	17.6x	13.9x	13.6x	11.7x	10x
EV / Revenue	12x	12.9x	14x	17.3x	13.4x	13.2x	11.3x	9.54x
EV / EBITDA	50.3x	55.4x	66.7x	67x	57x	52x	42.5x	32.4x
EV / EBIT	61x	66.6x	80.1x	77.3x	66.8x	59.1x	48.1x	35.6x
EV / FCF	43.1x	94.5x	-	68.8x	46.9x	156x	65.3x	47.9x
FCF Yield	2.32%	1.06%	-	1.45%	2.13%	0.64%	1.53%	2.09%
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%	0.68%	0.74%	0.88%
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	294.40	294.40	294.40
Nbr of stocks (in thousands)	193,662	192,685	192,667	192,667	192,667	192,667	-	-
Announcement Date	6/3/22 A	6/2/23 A	6/5/24 A	6/5/25 A	6/5/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VEEVA SYSTEMS INC.	40.82x	9.79x	21.57x	-.--%	43.17B
PRO MEDICUS LIMITED	92.29x	50.17x	63.7x	0.57%	12.33B
SECTRA AB	76.44x	13.3x	52.3x	0.67%	5.84B
HEARTFLOW, INC.	-64.02x	16.25x	-106.39x	-	4.2B
GENERATE BIOMEDICINES, INC.	-6.94x	62.02x	-7.03x	-	2.08B
OMNICELL, INC.	33.18x	-	-	-.--%	1.49B
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-121.85x	-	-	-	1.03B
ARBUTUS BIOPHARMA CORPORATION	6.86x	-	-	-	1B
Average	7.10x	30.31x	4.83x	0.31%	8.89B
Weighted average by Cap.	42.08x	19.46x	23.07x	0.17%