Projected Income Statement: Amphastar Pharmaceuticals, Inc.

Forecast Balance Sheet: Amphastar Pharmaceuticals, Inc.

Forecast Balance Sheet - Amphastar Pharmaceuticals, Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - 450 438 306 190 66.4
Change - - - - -2.67% -30.19% -37.91% -65.05%
Announcement Date 3/10/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Amphastar Pharmaceuticals, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 27.46 24.03 38.17 41.04 34.88 33.43 33.12 33.12
Change - -12.46% 58.8% 7.53% -15.01% -4.17% -0.91% 0%
Free Cash Flow (FCF) 1 - 65.15 - 172.3 121.2 134 116 123
Change - - - - -29.66% 10.53% -13.43% 6.03%
Announcement Date 3/10/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Amphastar Pharmaceuticals, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 22.64% 29.48% 44.05% 42.51% 34.38% 28.49% 27.06% 25.73%
EBIT Margin (%) 17.57% 24.42% 38.15% 35.27% 29.99% 24.1% 23.43% 23.95%
EBT Margin (%) - - - - - - - -
Net margin (%) 14.19% 18.31% 21.34% 21.79% 13.63% 13.29% 14.72% 13.76%
FCF margin (%) - 13.06% - 23.55% 16.84% 17.93% 14.8% 15.23%
FCF / Net Income (%) - 71.29% - 108.04% 123.59% 134.92% 100.5% 110.68%

Profitability

        
ROA - - - 13% 9.77% 8.12% 7.68% 7.15%
ROE - - 30.08% 29.28% 20.59% 17.42% 13.86% 12.23%

Financial Health

        
Leverage (Debt/EBITDA) - - - 1.45x 1.77x 1.44x 0.89x 0.32x
Debt / Free cash flow - - - 2.61x 3.62x 2.28x 1.64x 0.54x

Capital Intensity

        
CAPEX / Current Assets (%) 6.27% 4.82% 5.92% 5.61% 4.85% 4.47% 4.22% 4.1%
CAPEX / EBITDA (%) 27.71% 16.34% 13.44% 13.19% 14.09% 15.7% 15.61% 15.94%
CAPEX / FCF (%) - 36.89% - 23.81% 28.77% 24.95% 28.55% 26.93%

Items per share

        
Cash flow per share 1 - - 3.462 4.099 3.238 2.81 2.816 -
Change - - - 18.39% -21.01% -13.22% 0.22% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - 15.38 17.28 20.7 - -
Change - - - - 12.37% 19.8% - -
EPS 1 1.25 1.74 2.6 3.06 2.03 2.17 2.64 2.48
Change - 39.2% 49.43% 17.69% -33.66% 6.9% 21.66% -6.06%
Nbr of stocks (in thousands) 47,849 48,331 47,907 48,081 45,952 42,538 42,538 42,538
Announcement Date 3/10/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
1USD
Estimates
2026 *2027 *
P/E 11.6x 9.52x
PBR 1.21x -
EV / Sales 1.84x 1.61x
Yield - -

EPS & Dividend

EPS & Dividend - Amphastar Pharmaceuticals, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Amphastar Pharmaceuticals, Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Amphastar Pharmaceuticals, Inc.
Trader
Investor
Global
Quality
ESG MSCI
B
MarketScreener Ratings - Amphastar Pharmaceuticals, Inc.
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
25.14USD
Average target price
22.50USD
Spread / Average Target
-10.50%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Amphastar Pharmaceuticals, Inc.
  1. Stock Market
  2. Stocks
  3. AMPH Stock
  4. Financials Amphastar Pharmaceuticals, Inc.