Valuation RaySearch Laboratories AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 17/06/2026 +04			5-day change	1st Jan Change
210.40 ^SEK	-2.68%		-3.13%	-7.72%

06-11	Lannebo Hälsa och Ny Teknik rose 3.6 percent in May: Raysearch Laboratories, Sectra, and Bioinvent contributed positively	FW
06-10	RaySearch Head of Business Development Jenna Styan makes maiden share purchase	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,937	2,331	3,096	7,405	7,816	7,213	-	-
Change	-	20.35%	32.79%	139.2%	5.56%	-7.72%	-	-
Enterprise Value (EV) ¹	2,397	2,727	3,281	7,414	7,804	7,123	6,948	6,715
Change	-	13.78%	20.33%	125.95%	5.26%	-8.72%	-2.46%	-3.35%
P/E	-40.9x	98.6x	37.9x	36.4x	34.3x	25.3x	20.3x	16.9x
PBR	2.98x	3.55x	4.21x	8.45x	7.93x	6.36x	5.34x	4.51x
PEG	-	-1x	0x	0x	2.9x	1x	0.8x	0.8x
Capitalization / Revenue	3.02x	2.76x	3.03x	6.21x	5.81x	5.12x	4.5x	4.02x
EV / Revenue	3.74x	3.23x	3.21x	6.22x	5.81x	5.06x	4.33x	3.74x
EV / EBITDA	12.2x	8.03x	8.2x	13.3x	13.4x	10.9x	9.12x	7.75x
EV / EBIT	-44.8x	63.9x	28.6x	28.5x	26.7x	19.3x	15.1x	12.2x
EV / FCF	234x	-	-	-	21.7x	37.7x	23.7x	17.4x
FCF Yield	0.43%	-	-	-	4.6%	2.65%	4.22%	5.75%
Dividend per Share ²	-	-	0.7	3	3	4	5.18	6.23
Rate of return	-	-	0.78%	1.39%	1.32%	1.9%	2.46%	2.96%
EPS ²	-1.38	0.69	2.38	5.94	6.65	8.32	10.37	12.45
Distribution rate	-	-	29.4%	50.5%	45.1%	48.1%	50%	50%
Net sales ¹	641.1	843.6	1,022	1,192	1,344	1,409	1,603	1,795
EBITDA ¹	196.7	339.7	400.1	558	583.5	655	762	866
EBIT ¹	-53.5	42.7	114.9	260.5	292.3	370	459	549
Net income ¹	-47.3	23.8	81.57	203.5	227.8	285	355	426
Net Debt ¹	459.7	395.9	185.7	9.2	-12.5	-90	-265	-498
Reference price ²	56.50	68.00	90.30	216.00	228.00	210.40	210.40	210.40
Nbr of stocks (in thousands)	34,283	34,283	34,283	34,283	34,283	34,283	-	-
Announcement Date	23/02/22	28/02/23	23/02/24	21/02/25	12/02/26	-	-	-

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.($)
RAYSEARCH LABORATORIES AB	25.99x	5.2x	11.18x	1.85%	790M
VEEVA SYSTEMS INC.	25.54x	5.3x	11.74x	-.--%	26.54B
PRO MEDICUS LIMITED	71.26x	64.78x	75.86x	0.5%	12.13B
SECTRA AB	97.87x	15.46x	66.48x	0.66%	5.9B
HEARTFLOW, INC.	-42.73x	11.44x	-61.38x	-	2.76B
OMNICELL, INC.	51.15x	-	-	-.--%	1.81B
GENERATE BIOMEDICINES, INC.	-5.84x	57.65x	-5.84x	-	1.71B
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-141.35x	-	-	-	1.33B
B-SOFT CO.,LTD.	-118.67x	-	-	1.12%	816M
Average	-4.09x	26.64x	16.34x	0.69%	5.98B
Weighted average by Cap.	33.85x	23.12x	29.16x	0.26%