Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.5x - 2.7x | 2.6x |
| Historical Pb Multiple | 2.1x - 5.3x | 3.0x |
| Fair Value | kr57.26 - kr63.28 | kr60.27 |
| Upside | 16.9% - 29.3% | 23.1% |
| Benchmarks | - | Full Ticker |
| Getinge AB (publ) | - | OM:GETIB |
| GE HealthCare Technologies Inc. | - | BST:L0T |
| Becton, Dickinson and Company | - | DB:BOX |
| Baxter International Inc. | - | DB:BTL |
| Medtronic plc | - | XTRA:2M6 |
| Elekta AB (publ) | - | BATS-CHIXE:EKTABS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GETI B | L0T | BOX | BTL | 2M6 | EKTABS | |||
| OM:GETIB | BST:L0T | DB:BOX | DB:BTL | XTRA:2M6 | BATS-CHIXE:EKTABS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.0% | 3.8% | 9.5% | NM- | -0.5% | -26.2% | ||
| 3Y CAGR | -18.0% | -3.7% | 4.0% | NM- | -2.6% | -41.0% | ||
| Latest Twelve Months | -42.3% | 41.4% | 8.6% | -171.0% | 26.8% | -81.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.7% | 14.7% | 8.4% | 4.0% | 13.4% | 7.0% | ||
| Prior Fiscal Year | 7.6% | 7.1% | 7.6% | 1.7% | 11.4% | 7.2% | ||
| Latest Fiscal Year | 4.7% | 10.1% | 8.4% | -3.2% | 13.9% | 1.3% | ||
| Latest Twelve Months | 4.2% | 11.2% | 7.2% | -2.3% | 13.9% | 1.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.0% | 16.5% | 5.7% | -2.6% | 8.1% | 12.2% | ||
| Prior Fiscal Year | 8.0% | 16.8% | 5.8% | 2.4% | 7.2% | 12.7% | ||
| Latest Twelve Months | 4.9% | 25.6% | 6.2% | -3.3% | 9.5% | 2.4% | ||
| Next Fiscal Year | 9.5% | 22.1% | 15.3% | 17.0% | 14.8% | 15.3% | ||
| Two Fiscal Years Forward | 10.0% | 20.0% | 14.5% | 16.2% | 15.7% | 16.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.5x | 1.6x | 2.6x | 1.1x | 3.5x | 1.0x | ||
| Price / LTM EPS | 36.4x | 14.7x | 34.5x | -49.3x | 25.5x | 76.9x | ||
| Price / Book | 1.9x | 3.4x | 2.1x | 1.7x | 2.5x | 2.1x | ||
| Price / Fwd Book | 1.5x | 3.1x | 1.9x | 1.6x | 2.4x | 2.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.7x | 2.1x | 3.4x | |||||
| Historical P/B Ratio | 2.1x | 3.0x | 5.3x | |||||
| Selected P/B Multiple | 2.5x | 2.6x | 2.7x | |||||
| (x) Book Value | 8,803 | 8,803 | 8,803 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GETI B | L0T | BOX | BTL | 2M6 | EKTABS | |
| Value of Common Equity | 53,861 | 31,847 | 53,393 | 12,200 | 117,211 | 18,707 | |
| (/) Shares Outstanding | 272.4 | 456.6 | 286.6 | 513.6 | 1,281.3 | 382.1 | |
| Implied Stock Price | 197.75 | 69.75 | 186.28 | 23.75 | 91.48 | 48.96 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.16 | 1.16 | 1.16 | 1.16 | 1.00 | |
| Implied Stock Price (Trading Cur) | 197.75 | 60.10 | 160.50 | 20.47 | 78.82 | 48.96 | |
| Trading Currency | SEK | EUR | EUR | EUR | EUR | SEK | |
| FX Rate to Reporting Currency | 1.00 | 1.16 | 1.16 | 1.16 | 1.16 | 1.00 | |