Valuation Sectra AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 16/10/2026 +03			5-day change	1st Jan Change
316.80 ^SEK	+1.08%		+2.13%	+26.22%

10-15	Sectra Gets Swedish Authorities' Approval for Stationary Phone	MT
10-15	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	61,037	-	-
Change	-	28.91%	35.55%	35.31%	-13.96%	24.14%	-	-
Enterprise Value (EV) ¹	23,385	30,332	41,460	55,891	47,435	59,376	58,925	58,250
Change	-	29.71%	36.69%	34.81%	-15.13%	25.17%	-0.76%	-1.14%
P/E	76.6x	82.9x	98.7x	102x	87.1x	81.8x	70.7x	50.2x
PBR	22.2x	24x	26.9x	29.8x	23x	24.9x	20.1x	15.9x
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	14.7x	12.6x	10.8x
EV / Revenue	12x	12.9x	14x	17.3x	13.4x	14.3x	12.2x	10.3x
EV / EBITDA	50.3x	55.4x	66.7x	67x	57x	56x	45.9x	35x
EV / EBIT	61x	66.6x	80.1x	77.3x	66.8x	63.7x	51.9x	38.4x
EV / FCF	43.1x	94.5x	-	68.8x	46.9x	168x	70.4x	51.7x
FCF Yield	2.32%	1.06%	-	1.45%	2.13%	0.59%	1.42%	1.93%
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%	0.69%	0.82%
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	316.80	316.80	316.80
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SECTRA AB	81.75x	14.26x	56.04x	0.63%	6.16B
THERMO FISHER SCIENTIFIC, INC.	34.27x	5.99x	22.93x	0.27%	255B
DANAHER CORPORATION	38.97x	6.89x	21.81x	0.63%	161B
INTUITIVE SURGICAL, INC.	45.58x	12.27x	27.06x	-.--%	151B
BOSTON SCIENTIFIC CORPORATION	16.68x	3.34x	10.9x	-.--%	64.33B
SIEMENS HEALTHINEERS AG	20.33x	2.44x	12.33x	2.49%	51.9B
EDWARDS LIFESCIENCES CORPORATION	34.83x	6.84x	21.72x	-.--%	49.92B
VEEVA SYSTEMS INC.	47.52x	11.7x	25.8x	-.--%	50.25B
AGILENT TECHNOLOGIES, INC.	33.7x	6.66x	22.63x	0.59%	48.77B
WATERS CORPORATION	76.49x	7.3x	22.21x	-.--%	42.93B
Average	43.01x	7.77x	24.34x	0.46%	88.11B
Weighted average by Cap.	38.10x	7.36x	22.20x	0.38%