Valuation C-Rad AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-29 pm EDT			5-day change	1st Jan Change
36.40 ^SEK	-2.15%		-3.70%	+13.93%

Jun. 25	Eight stocks have so far today logged new 52-week highs on the Stockholm Stock Exchange	FW
Jun. 22	Five stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,880	1,287	1,421	1,007	1,073	1,229	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	14.57%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	1,068	1,029	976.8
Change	-	-33.74%	10.92%	-33.7%	5.28%	18.43%	-3.64%	-5.07%
P/E	75.3x	173x	31x	18x	103x	23.5x	16.7x	13.1x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	3.19x	2.81x	2.45x
PEG	-	-2.5x	0x	0.8x	-1.3x	0x	0.4x	0.5x
Capitalization / Revenue	7.2x	4.27x	3.35x	2.15x	2.43x	2.7x	2.43x	2.2x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	2.34x	2.04x	1.75x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	14x	9.81x	7.54x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	16.9x	11.2x	8.41x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	24.1x	17.2x	12.3x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	4.15%	5.82%	8.15%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.65	0.85
Rate of return	-	-	-	-	0.31%	1.24%	1.79%	2.34%
EPS ²	0.74	0.22	1.36	1.67	0.31	1.551	2.183	2.772
Distribution rate	-	-	-	-	32.3%	29%	29.8%	30.7%
Net sales ¹	261.2	301.3	424.6	469	441.9	455.4	505.3	558.3
EBITDA ¹	45.7	36.2	66.4	79.9	55.4	76.54	104.8	129.6
EBIT ¹	36	26.1	57.5	70	45.1	63.34	91.52	116.1
Net income ¹	25.1	7.5	46.1	56.5	10.5	52.27	73.57	93.42
Net Debt ¹	-122.4	-121.9	-129.4	-150.9	-171.2	-161.3	-200.2	-252.3
Reference price ²	55.70	38.10	42.20	30.00	31.95	36.40	36.40	36.40
Nbr of stocks (in thousands)	33,752	33,767	33,678	33,578	33,578	33,767	-	-
Announcement Date	1/27/22	1/26/23	2/8/24	2/7/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
C-RAD AB	23.98x	2.4x	14.3x	1.21%	129M
THERMO FISHER SCIENTIFIC, INC.	25.69x	4.64x	17.87x	0.36%	191B
INTUITIVE SURGICAL, INC.	44.44x	11.64x	26.04x	-.--%	143B
DANAHER CORPORATION	31.26x	-	-	0.73%	139B
BOSTON SCIENTIFIC CORPORATION	16.25x	3.38x	10.89x	-.--%	65.74B
EDWARDS LIFESCIENCES CORPORATION	32.37x	7.23x	22.99x	-.--%	52.27B
SIEMENS HEALTHINEERS AG	18.03x	2.09x	10.7x	2.92%	43.55B
AGILENT TECHNOLOGIES, INC.	26.42x	5.27x	18.2x	0.75%	38.41B
WATERS CORPORATION	45.38x	6.36x	19.59x	-.--%	36.76B
GE HEALTHCARE TECHNOLOGIES INC.	14.66x	1.64x	9.18x	0.24%	29.91B
Average	27.85x	4.96x	16.64x	0.62%	73.96B
Weighted average by Cap.	30.12x	6.21x	18.67x	0.45%