|
Market Closed -
Nasdaq Stockholm
20:00:00 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 51.60 SEK | -0.86% |
|
+1.47% | -9.07% |
| 09-25 | Elekta executive John Lapré sells shares worth just over SEK0.3m | FW |
| 09-22 | Aggregated short positions on the Stockholm Stock Exchange as of September 22 | FW |
Company Valuation: Elekta AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 25,500 | 32,882 | 30,261 | 18,722 | 20,346 | 20,488 | - | - |
| Change | - | 28.95% | -7.97% | -38.13% | 8.67% | 0.7% | - | - |
| Enterprise Value (EV) 1 | 27,032 | 35,324 | 33,411 | 22,199 | 23,537 | 23,868 | 23,368 | 23,795 |
| Change | - | 30.67% | -5.42% | -33.56% | 6.03% | 1.41% | -2.1% | 1.83% |
| P/E | 22.1x | 34.8x | 23.2x | 79x | -39.2x | 13.1x | 11.9x | 10.9x |
| PBR | 2.86x | 3.38x | 2.81x | 2.13x | 2.87x | 2.51x | 2.33x | 2.17x |
| PEG | - | -1.9x | 0.6x | -1x | 0x | -0x | 1.21x | 1.2x |
| Capitalization / Revenue | 1.75x | 1.95x | 1.67x | 1.04x | 1.22x | 1.19x | 1.14x | 1.1x |
| EV / Revenue | 1.86x | 2.09x | 1.84x | 1.23x | 1.41x | 1.38x | 1.3x | 1.27x |
| EV / EBITDA | 10.1x | 13.6x | 10.5x | 6.76x | 7.13x | 6.88x | 6.36x | 6.12x |
| EV / EBIT | 16.5x | 24.7x | 16.4x | 10.6x | 11.5x | 10.9x | 9.87x | 9.06x |
| EV / FCF | 60.1x | 101x | 40.9x | 21x | 16.9x | 15.2x | 12.5x | 12.1x |
| FCF Yield | 1.66% | 0.99% | 2.44% | 4.76% | 5.91% | 6.59% | 7.99% | 8.27% |
| Dividend per Share 2 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.439 | 2.74 | 3.048 |
| Rate of return | 3.6% | 2.79% | 3.03% | 4.9% | 4.51% | 4.73% | 5.31% | 5.91% |
| EPS 2 | 3.02 | 2.47 | 3.41 | 0.62 | -1.36 | 3.946 | 4.334 | 4.727 |
| Distribution rate | 79.5% | 97.2% | 70.4% | 387% | -176% | 61.8% | 63.2% | 64.5% |
| Net sales 1 | 14,548 | 16,869 | 18,119 | 18,016 | 16,718 | 17,238 | 17,981 | 18,675 |
| EBITDA 1 | 2,682 | 2,596 | 3,189 | 3,283 | 3,300 | 3,468 | 3,672 | 3,891 |
| EBIT 1 | 1,643 | 1,431 | 2,039 | 2,097 | 2,051 | 2,197 | 2,367 | 2,625 |
| Net income 1 | 1,154 | 943 | 1,302 | 237 | -519 | 1,509 | 1,658 | 1,801 |
| Net Debt 1 | 1,532 | 2,442 | 3,150 | 3,477 | 3,191 | 3,380 | 2,879 | 3,306 |
| Reference price 2 | 66.74 | 86.06 | 79.20 | 49.00 | 53.25 | 51.60 | 51.60 | 51.60 |
| Nbr of stocks (in thousands) | 382,083 | 382,083 | 382,083 | 382,083 | 382,083 | 397,064 | - | - |
| Announcement Date | 25/05/22 | 25/05/23 | 05/06/24 | 28/05/25 | 28/05/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.08x | 1.38x | 6.88x | 4.73% | 2.04B | |
| 32.54x | 5.7x | 21.86x | 0.28% | 242B | |
| 36.27x | 6.5x | 20.6x | 0.66% | 150B | |
| 42.48x | 11.22x | 24.76x | -.--% | 138B | |
| 16.11x | 3.32x | 10.81x | -.--% | 61.74B | |
| 33.65x | 6.72x | 21.27x | -.--% | 49.08B | |
| 18.6x | 2.27x | 11.53x | 2.71% | 47.43B | |
| 32.68x | 6.47x | 21.96x | 0.62% | 47.3B | |
| 41.85x | 10.08x | 22.22x | -.--% | 44.25B | |
| 74.44x | 7.11x | 21.64x | -.--% | 41.78B | |
| Average | 34.17x | 6.08x | 18.35x | 0.9% | 82.47B | |
| Weighted average by Cap. | 35.50x | 6.80x | 20.64x | 0.41% |
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
- EKTA B Stock
- Valuation Elekta AB
Select your edition
All financial news and data tailored to specific country editions
