| Company Name |
Market Cap |
TEV |
TEV/LTM Total Rev |
TEV/LTM EBITDA |
TEV/LTM EBIT |
P/Diluted EPS Before Extra |
P/TangBV |
| 3M Co. |
49,279 |
53,285 |
2.08x |
7.85x |
9.33x |
13.58x |
9.56x |
| Advanced Medical Optics Inc. |
1,072 |
2,660 |
2.33x |
18.00x |
70.72x |
- |
- |
| Advanced Medical Solutions Group plc |
46 |
38 |
2.27x |
15.09x |
23.22x |
21.47x |
3.22x |
| Allied Healthcare Products Inc. |
48 |
45 |
0.80x |
16.26x |
30.30x |
47.01x |
1.82x |
| American Medical Systems Holdings Inc. |
1,038 |
1,661 |
3.49x |
14.32x |
18.68x |
60.13x |
- |
| Arrow International Inc. |
2,092 |
1,984 |
3.91x |
15.99x |
20.72x |
33.90x |
4.36x |
| ATS Medical Inc. |
166 |
180 |
3.36x |
- |
- |
- |
12.11x |
| B. Braun Melsungen AG |
0 |
0 |
- |
- |
- |
- |
- |
| Bausch & Lomb Inc. |
3,601 |
3,901 |
1.62x |
13.54x |
24.94x |
70.37x |
10.44x |
| Cantel Medical Corp. |
155 |
199 |
0.81x |
6.84x |
11.39x |
19.33x |
11.25x |
| Cardiac Science Corporation |
205 |
183 |
0.97x |
7.46x |
10.29x |
19.62x |
2.32x |
| Cardinal Health, Inc. |
18,728 |
21,005 |
0.23x |
8.21x |
9.59x |
15.84x |
10.93x |
| Carl Zeiss Group |
0 |
0 |
- |
- |
- |
- |
- |
| Cerus Corporation |
147 |
110 |
8.01x |
- |
- |
- |
3.17x |
| Coloplast A/S |
17,938 |
20,977 |
2.53x |
10.78x |
14.88x |
40.48x |
40.38x |
| CONMED Corp. |
887 |
1,098 |
1.49x |
9.42x |
12.94x |
20.70x |
19.19x |
| Covidien, Ltd. |
24,804 |
27,575 |
2.96x |
12.08x |
14.51x |
- |
69.80x |
| CR Bard Inc. |
9,203 |
8,905 |
3.82x |
13.13x |
15.01x |
26.53x |
9.24x |
| CRH Medical Corporation |
105 |
103 |
25.10x |
- |
- |
- |
23.16x |
| DENTSPLY International Inc. |
5,797 |
6,046 |
2.88x |
13.87x |
15.72x |
22.32x |
22.12x |
| Diomed Holdings Inc. |
0 |
(1) |
- |
- |
- |
- |
0.09x |
| DJO Incorporated |
1,189 |
1,462 |
3.14x |
16.95x |
26.10x |
70.68x |
- |
| Endologix Inc. |
91 |
86 |
2.61x |
- |
- |
- |
5.75x |
| ev3, Inc. |
974 |
926 |
2.86x |
- |
- |
- |
7.00x |
| Getinge AB |
29,621 |
41,235 |
2.35x |
11.55x |
15.01x |
21.01x |
- |
| Green Hospital Supply Inc. |
18,536 |
54,359 |
0.55x |
12.23x |
22.52x |
9.62x |
1.86x |
| HealthTronics Inc. |
125 |
150 |
1.06x |
2.42x |
2.94x |
- |
6.15x |
| HemaCare Corp. |
3 |
6 |
0.16x |
9.58x |
- |
- |
0.98x |
| Hospira Inc. |
6,047 |
8,044 |
2.27x |
10.63x |
15.83x |
26.40x |
67.75x |
| I-Flow Corp. |
268 |
211 |
1.75x |
- |
- |
- |
2.22x |
| Intuitive Surgical, Inc. |
12,121 |
11,781 |
15.63x |
40.58x |
43.24x |
66.63x |
13.12x |
| Invacare Corp. |
765 |
1,251 |
0.74x |
9.43x |
14.08x |
27.26x |
24.23x |
| Inverness Medical Innovations Inc. |
2,507 |
3,497 |
3.32x |
16.90x |
55.06x |
- |
- |
| Johnson & Johnson |
192,990 |
193,262 |
3.04x |
10.18x |
11.95x |
16.62x |
11.92x |
| LeMaitre Vascular, Inc. |
57 |
40 |
0.91x |
- |
- |
- |
1.78x |
| Lintec Corp. |
138,252 |
124,126 |
0.61x |
5.16x |
8.33x |
14.86x |
1.15x |
| Medicor Ltd. |
0 |
95 |
2.70x |
- |
- |
- |
- |
| Merit Medical Systems Inc. |
558 |
531 |
2.46x |
13.73x |
18.54x |
29.61x |
3.50x |
| Natus Medical Inc. |
618 |
641 |
5.00x |
27.37x |
35.28x |
48.24x |
43.06x |
| OraSure Technologies Inc. |
204 |
123 |
1.53x |
- |
- |
68.67x |
1.48x |
| Osteotech Inc. |
103 |
96 |
0.90x |
9.97x |
23.48x |
25.66x |
1.27x |
| Paul Hartmann AG |
591 |
591 |
0.46x |
5.58x |
9.81x |
17.49x |
- |
| PolyMedica Corp. |
1,241 |
1,464 |
2.06x |
14.84x |
20.39x |
31.58x |
18.32x |
| PPR SA. |
8,741 |
16,562 |
0.84x |
7.86x |
9.77x |
8.34x |
- |
| Q-Med AB |
2,802 |
2,649 |
2.07x |
- |
- |
44.17x |
2.36x |
| Smith & Nephew plc |
4,957 |
6,411 |
1.81x |
6.86x |
9.28x |
16.45x |
70.53x |
| Specialized Health Products International Inc. |
68 |
59 |
2.91x |
13.87x |
16.68x |
19.28x |
4.85x |
| SRI Surgical Express Inc. |
26 |
40 |
0.42x |
8.44x |
- |
- |
0.59x |
| SSL International plc |
774 |
884 |
1.66x |
26.23x |
35.50x |
- |
- |
| STAAR Surgical Co. |
111 |
113 |
1.81x |
- |
- |
- |
8.12x |
| Steris Corp. |
1,860 |
1,989 |
1.57x |
9.85x |
14.31x |
26.39x |
5.11x |
| Symmetry Medical, Inc. |
576 |
714 |
2.18x |
18.18x |
38.40x |
260.26x |
13.97x |
| Teleflex Inc. |
2,513 |
4,078 |
1.94x |
11.99x |
16.12x |
- |
- |
| The Cooper Companies Inc. |
1,539 |
2,478 |
2.44x |
11.44x |
20.01x |
- |
39.73x |
| Theragenics Corp. |
113 |
70 |
1.12x |
4.74x |
7.79x |
18.40x |
1.33x |
| Thoratec Corp. |
994 |
949 |
3.92x |
45.47x |
- |
261.65x |
5.50x |
| Uroplasty Inc. |
41 |
31 |
2.25x |
- |
- |
- |
3.57x |
| Utah Medical Products Inc. |
116 |
98 |
3.47x |
8.66x |
9.14x |
15.16x |
3.60x |
| Vascular Solutions Inc. |
118 |
113 |
1.98x |
22.96x |
32.73x |
- |
8.64x |
| Viasys Healthcare Inc. |
1,425 |
1,447 |
2.27x |
15.66x |
22.03x |
63.93x |
8.67x |
| Vital Signs Inc. |
973 |
863 |
3.97x |
17.74x |
20.91x |
46.00x |
4.11x |
| Vnus Medical Technologies Inc. |
325 |
263 |
3.55x |
- |
- |
- |
4.39x |
| Volcom Inc |
450 |
380 |
1.21x |
6.30x |
6.89x |
12.60x |
2.73x |
| |
|
High |
25.1x |
45.5x |
70.7x |
261.6x |
70.5x |
| |
|
Low |
0.2x |
2.4x |
2.9x |
8.3x |
0.1x |
| |
|
Mean |
2.8x |
13.5x |
20.1x |
43.0x |
12.8x |
| |
|
Median |
2.2x |
12.0x |
16.0x |
26.4x |
5.8x |
