Valuation Gedeon Richter

Stocks

Market Closed - Budapest S.E. Other stock markets 11:20:00 2026-07-24 EDT			5-day change	1st Jan Change
11,630.00 ^HUF	-0.17%		-3.65%	+17.89%

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	2,121,171	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	17.89%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,806,581	1,699,781	1,581,166
Change	-	-10.53%	10.82%	15.25%	-10.87%	13.72%	-5.91%	-6.98%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.12x	7.45x	6.81x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.4x	1.27x	1.16x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.6x	0.83x	0.72x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.23x	2.07x	1.93x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.9x	1.66x	1.44x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	4.97x	4.36x	3.73x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.02x	5.2x	4.49x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.5x	7.35x	6.28x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.8%	13.6%	15.9%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.34%	5.71%	6.3%
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	11,630.00	11,630.00	11,630.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GEDEON RICHTER	8.14x	1.9x	4.98x	5.33%	6.62B
SUN PHARMACEUTICAL INDUSTRIES LTD.	35.81x	6.76x	23.37x	0.81%	48.41B
OTSUKA HOLDINGS CO., LTD.	17.97x	2.03x	9.59x	1.33%	34.99B
CIPLA LIMITED	27.22x	3.3x	17.11x	0.84%	11.62B
ZYDUS LIFESCIENCES LIMITED	26.4x	3.9x	15.87x	0.6%	11.47B
KRKA, D. D.	19.11x	3.34x	11.98x	3.48%	8.99B
ONO PHARMACEUTICAL CO., LTD.	15.88x	2.04x	6.86x	3.27%	6.88B
GLENMARK PHARMACEUTICALS LIMITED	33.47x	3.81x	16.2x	0.24%	6.43B
AJANTA PHARMA LIMITED	41.02x	7.86x	29.15x	0.96%	4.44B
Average	25.00x	3.88x	15.01x	1.87%	15.54B
Weighted average by Cap.	26.55x	4.27x	16.22x	1.41%