Valuation Gedeon Richter LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. Other stock markets 2026-07-08			5-day change	1st Jan Change
38.00 ^USD	-4.04%		-2.06%	+25.83%

06-29	Gedeon Richter plc announces Resignation of Péter Cserháti as Member of the Board of Directors, with Effect from 1 July 2026	CI
06-16	AI in Hungary could unlock productivity gains of EUR15 billion, McKinsey says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,619,625	1,542,290	1,627,029	1,893,161	1,799,226	2,190,478	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	21.75%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,875,888	1,769,088	1,650,474
Change	-	-10.53%	10.82%	15.25%	-10.87%	18.08%	-5.69%	-6.7%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.39x	7.7x	7.03x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.45x	1.31x	1.19x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.86x	0.74x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.3x	2.14x	1.99x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.97x	1.73x	1.5x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.16x	4.54x	3.89x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.25x	5.41x	4.69x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.82x	7.65x	6.56x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.3%	13.1%	15.2%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.17%	5.53%	6.1%
EPS ²	751	835	860	1,307	1,271	1,432	1,561	1,709
Distribution rate	30%	46.7%	-	-	-	43.3%	42.6%	42.9%
Net sales ¹	630,595	802,755	805,158	857,545	928,962	951,724	1,023,546	1,098,192
EBITDA ¹	176,123	196,480	240,625	310,678	353,314	363,366	389,794	424,113
EBIT ¹	135,832	153,555	189,817	261,157	292,851	299,996	326,732	351,898
Net income ¹	139,626	155,581	158,850	239,244	232,335	259,474	286,154	313,070
Net Debt ¹	-59,856	-146,733	-80,493	-110,818	-210,608	-314,590	-421,390	-540,005
Reference price ²	8,725.00	8,300.00	8,750.00	10,400.00	9,865.00	12,010.00	12,010.00	12,010.00
Nbr of stocks (in thousands)	185,630	185,818	185,946	182,035	182,385	182,388	-	-
Announcement Date	3/2/22	2/28/23	2/29/24	4/7/25	2/27/26	-	-	-

¹HUF in Million²HUF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN PHARMACEUTICAL INDUSTRIES LTD.	34.47x	6.51x	22.49x	0.84%	47.31B
OTSUKA HOLDINGS CO., LTD.	18.55x	2.09x	9.86x	1.3%	36.04B
CIPLA LIMITED	27.55x	3.41x	17.43x	0.86%	12.08B
ZYDUS LIFESCIENCES LIMITED	25.18x	4.36x	16.23x	0.71%	11.96B
KRKA, D. D.	19.67x	3.4x	12.34x	3.47%	9.05B
ONO PHARMACEUTICAL CO., LTD.	16.62x	2.14x	7.22x	3.15%	7.19B
GLENMARK PHARMACEUTICALS LIMITED	33.76x	3.84x	16.35x	0.24%	6.55B
AJANTA PHARMA LIMITED	39.1x	7.48x	27.75x	1.01%	4.28B
Average	26.86x	4.15x	16.21x	1.45%	16.81B
Weighted average by Cap.	26.92x	4.31x	16.46x	1.23%