Valuation Medacta Group SA

Equities

Market Closed - Swiss Exchange Other stock markets 11:30:00 2026-01-19 am EST			5-day change	1st Jan Change
164.80 ^CHF	0.00%		-0.36%	+5.37%

Dec. 10	OssDsign Names CEO to Join January 2026	MT
25-10-10	Berenberg Raises Medacta Price Target Amid Strong Earnings Momentum	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,614	2,743	2,082	2,693	2,260	3,542	3,542	-
Change	-	70.02%	-24.1%	29.33%	-16.08%	56.74%	0%	-
Enterprise Value (EV) ¹	1,697	2,809	2,194	2,828	2,418	3,743	3,735	3,687
Change	-	65.52%	-21.89%	28.91%	-14.51%	54.82%	-0.24%	-1.26%
P/E ratio	43.6x	53.2x	45.1x	56.9x	31x	37.2x	34x	29.3x
PBR	9.8x	12.1x	7.57x	8.15x	5.95x	7.52x	6.35x	5.44x
PEG	-	1.3x	-4.3x	21.91x	0.6x	1.2x	3.62x	1.8x
Capitalization / Revenue	5.33x	7.56x	4.76x	5.27x	3.83x	5.14x	4.56x	4.09x
EV / Revenue	5.61x	7.73x	5.02x	5.54x	4.09x	5.43x	4.81x	4.25x
EV / EBITDA	19.3x	26.2x	18.2x	21.3x	15.4x	19.8x	17.4x	15.1x
EV / EBIT	33.2x	42.1x	31.8x	37.4x	25.6x	32.9x	28.6x	24.2x
EV / FCF	66.8x	371x	102x	424x	93.3x	123x	79.8x	60.3x
FCF Yield	1.5%	0.27%	0.98%	0.24%	1.07%	0.81%	1.25%	1.66%
Dividend per Share ²	-	0.54	0.54	0.5726	0.7239	0.841	0.9595	1.159
Rate of return	-	0.39%	0.52%	0.42%	0.64%	0.47%	0.54%	0.65%
EPS ²	1.85	2.58	2.31	2.37	3.65	4.781	5.23	6.066
Distribution rate	-	20.9%	23.4%	24.2%	19.8%	17.6%	18.3%	19.1%
Net sales ¹	302.5	363.1	437.1	510.8	590.6	688.9	776.7	866.8
EBITDA ¹	88.1	107.1	120.4	132.9	156.6	189.1	214.9	244.9
EBIT ¹	51.08	66.68	68.94	75.72	94.37	113.9	130.4	152.2
Net income ¹	37.1	51.52	46.25	47.36	72.89	95.25	104.3	121
Net Debt ¹	83.3	65.27	111.6	135.2	157.9	201.1	192.1	145.1
Reference price ²	80.68	137.19	104.23	134.94	113.27	177.61	177.61	177.61
Nbr of stocks (in thousands)	20,000	19,997	19,979	19,958	19,952	19,945	19,945	-
Announcement Date	3/30/21	3/11/22	3/17/23	3/13/24	3/25/25	-	-	-

¹EUR in Million²EUR

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.($)
MEDACTA GROUP SA	37.03x	5.42x	19.73x	0.48%	4.1B
ABBOTT LABORATORIES	30.62x	4.82x	18.12x	1.95%	212B
MEDTRONIC PLC	22.3x	4.1x	14.66x	2.93%	124B
CENCORA, INC.	24.92x	0.21x	13.61x	0.64%	68.84B
BECTON, DICKINSON AND COMPANY	30.94x	3.32x	11.38x	1.98%	59.01B
HOYA CORPORATION	38.47x	8.74x	24.28x	1%	54.23B
DEXCOM, INC.	33.66x	5.87x	20.18x	-.--%	27.12B
STERIS PLC	33.04x	4.66x	16.84x	0.91%	26.37B
SARTORIUS STEDIM BIOTECH	64.48x	7.69x	24.86x	0.38%	24.07B
Average	35.05x	4.98x	18.19x	1.14%	66.61B
Weighted average by Cap.	30.63x	4.51x	17.10x	1.71%