|
Market Closed -
Budapest S.E.
12:20:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 12,950.00 HUF | -1.15% |
|
-1.67% | +31.27% |
Company Valuation: Gedeon Richter
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 | 2,361,958 | - | - |
| Change | - | -4.77% | 5.49% | 16.36% | -4.96% | 31.28% | - | - |
| Enterprise Value (EV) 1 | 1,559,769 | 1,395,557 | 1,546,536 | 1,782,343 | 1,588,618 | 2,099,482 | 1,951,946 | 1,824,978 |
| Change | - | -10.53% | 10.82% | 15.25% | -10.87% | 32.16% | -7.03% | -6.5% |
| P/E | 11.6x | 9.94x | 10.2x | 7.96x | 7.76x | 9.53x | 8.15x | 7.54x |
| PBR | 1.78x | 1.47x | 1.44x | 1.49x | 1.31x | 1.57x | 1.42x | 1.29x |
| PEG | - | 0.9x | 3.41x | 0.2x | -2.82x | 1.37x | 0.5x | 0.93x |
| Capitalization / Revenue | 2.57x | 1.92x | 2.02x | 2.21x | 1.94x | 2.48x | 2.31x | 2.16x |
| EV / Revenue | 2.47x | 1.74x | 1.92x | 2.08x | 1.71x | 2.21x | 1.91x | 1.67x |
| EV / EBITDA | 8.86x | 7.1x | 6.43x | 5.74x | 4.5x | 5.71x | 4.92x | 4.29x |
| EV / EBIT | 11.5x | 9.09x | 8.15x | 6.82x | 5.42x | 6.95x | 5.86x | 5.08x |
| EV / FCF | -460x | 12.3x | 17.9x | 8.26x | 7.56x | 9.29x | 8.51x | 7.38x |
| FCF Yield | -0.22% | 8.12% | 5.6% | 12.1% | 13.2% | 10.8% | 11.8% | 13.6% |
| Dividend per Share 2 | 225 | 390 | - | - | - | 603.6 | 677 | 738.7 |
| Rate of return | 2.58% | 4.7% | - | - | - | 4.66% | 5.23% | 5.7% |
| EPS 2 | 751 | 835 | 860 | 1,307 | 1,271 | 1,359 | 1,589 | 1,718 |
| Distribution rate | 30% | 46.7% | - | - | - | 44.4% | 42.6% | 43% |
| Net sales 1 | 630,595 | 802,755 | 805,158 | 857,545 | 928,962 | 951,368 | 1,020,834 | 1,093,689 |
| EBITDA 1 | 176,123 | 196,480 | 240,625 | 310,678 | 353,314 | 367,576 | 396,366 | 425,015 |
| EBIT 1 | 135,832 | 153,555 | 189,817 | 261,157 | 292,851 | 302,220 | 332,887 | 359,032 |
| Net income 1 | 139,626 | 155,581 | 158,850 | 239,244 | 232,335 | 254,304 | 290,549 | 314,929 |
| Net Debt 1 | -59,856 | -146,733 | -80,493 | -110,818 | -210,608 | -262,476 | -410,012 | -536,980 |
| Reference price 2 | 8,725.00 | 8,300.00 | 8,750.00 | 10,400.00 | 9,865.00 | 12,950.00 | 12,950.00 | 12,950.00 |
| Nbr of stocks (in thousands) | 185,630 | 185,818 | 185,946 | 182,035 | 182,385 | 182,391 | - | - |
| Announcement Date | 3/2/22 | 2/28/23 | 2/29/24 | 4/7/25 | 2/27/26 | - | - | - |
1HUF in Million2HUF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.53x | 2.21x | 5.71x | 4.66% | 7.21B | |
| 41.42x | 14.04x | 31.11x | 0.48% | 1,263B | |
| 39.99x | 6.71x | 18.89x | 1.95% | 658B | |
| 36.71x | 8.6x | 17.71x | 2.33% | 521B | |
| 21.74x | 5.27x | 13.12x | 2.48% | 391B | |
| 106.24x | 6.06x | 25.8x | 2.28% | 369B | |
| 23.19x | 5.95x | 14.36x | 2.69% | 307B | |
| 24.47x | 4.89x | 13.59x | 1.77% | 290B | |
| 29.55x | 7.53x | 13.48x | 2.16% | 252B | |
| -41.18x | 7.46x | 46.76x | 1.93% | 212B | |
| Average | 29.17x | 6.87x | 20.05x | 2.27% | 426.91B | |
| Weighted average by Cap. | 37.11x | 8.82x | 22.78x | 1.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RICHTER Stock
- Valuation Gedeon Richter
Select your edition
All financial news and data tailored to specific country editions
