Company Valuation: Atrion Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 1,373 1,394 1,175 1,269 991.7 666.6
Change - 1.52% -15.73% 8.06% -21.87% -32.78%
Enterprise Value (EV) 1 1,305 1,326 1,133 1,208 966.5 660.6
Change - 1.61% -14.52% 6.61% -20% -31.65%
P/E 40.2x 38.1x 36.8x 38.8x 28.6x 34.4x
PBR 6.52x 5.86x 4.88x 5.2x 4.11x 2.74x
PEG - 5.45x -3.2x 9.14x 3.77x -0.8x
Capitalization / Revenue 9.01x 8.99x 7.96x 7.69x 5.4x 3.94x
EV / Revenue 8.56x 8.55x 7.68x 7.32x 5.27x 3.9x
EV / EBITDA 25.7x 25.8x 23.9x 24.7x 18.1x 17.5x
EV / EBIT 31.3x 32.7x 31.8x 33.5x 24.4x 29.3x
EV / FCF 82.9x 156x 129x 71.2x -140x -54.4x
FCF Yield 1.21% 0.64% 0.78% 1.4% -0.71% -1.84%
Dividend per Share 2 5.1 5.8 6.6 7.4 8.2 8.7
Rate of return 0.69% 0.77% 1.03% 1.05% 1.47% 2.3%
EPS 2 18.44 19.73 17.44 18.18 19.56 11.02
Distribution rate 27.7% 29.4% 37.8% 40.7% 41.9% 78.9%
Net sales 1 152.4 155.1 147.6 165 183.5 169.3
EBITDA 1 50.83 51.38 47.32 48.93 53.5 37.68
EBIT 1 41.71 40.53 35.67 36.04 39.69 22.58
Net income 1 34.26 36.76 32.12 33.06 35.01 19.41
Net Debt 1 -68.44 -68.25 -41.44 -61.23 -25.21 -6.016
Reference price 2 741.08 751.50 642.24 704.90 559.45 378.79
Nbr of stocks (in thousands) 1,853 1,855 1,829 1,801 1,773 1,760
Announcement Date 2/26/19 3/2/20 3/1/21 2/25/22 2/27/23 2/29/24
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 809M
30.26x4.12x15.99x2.44% 183B
19.35x3.38x11.9x3.48% 109B
17.32x0.19x12.22x0.76% 60.57B
30.21x7.51x18.82x1.35% 51.8B
36.06x3.22x10.97x2.37% 45.64B
37.66x1.37x12.1x0.21% 33.22B
33.77x5.98x18.8x-.--% 31.49B
39.76x6.96x24.98x0.26% 24B
24.32x3.69x12.93x1.14% 22.26B
Average 29.86x 4.05x 15.41x 1.34% 56.2B
Weighted average by Cap. 28.01x 3.84x 14.83x 1.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ATRI Stock
  4. Valuation Atrion Corporation