Valuation Gedeon Richter Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 12:02:38 2026-06-22 EDT			5-day change	1st Jan Change
33.38 ^EUR	+1.03%		-1.73%	+32.16%

06-16	AI in Hungary could unlock productivity gains of EUR15 billion, McKinsey says	RE
06-10	Gedeon Richter Plc. and Hetero Labs Ltd. Announce Global Collaboration Agreement for Joint Development, Registration, and Commercialization of Semaglutide Injection	CI

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	2,139,410	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	18.91%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,824,820	1,718,019	1,599,405
Change	-	-10.53%	10.82%	15.25%	-10.87%	14.87%	-5.85%	-6.9%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.19x	7.52x	6.86x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.41x	1.28x	1.17x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.6x	0.84x	0.72x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.25x	2.09x	1.95x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.92x	1.68x	1.46x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.02x	4.41x	3.77x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.08x	5.26x	4.55x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.58x	7.43x	6.36x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.6%	13.5%	15.7%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.29%	5.66%	6.25%
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	11,730.00	11,730.00	11,730.00
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.	37.92x	7.19x	24.5x	0.82%	46.74B
OTSUKA HOLDINGS CO., LTD.	17.48x	1.96x	9.26x	1.38%	34.33B
CIPLA LIMITED	26.09x	3.2x	16.38x	0.92%	11.57B
ZYDUS LIFESCIENCES LIMITED	23.48x	4.1x	15.27x	0.76%	11.42B
KRKA, D. D.	19.63x	3.39x	12.31x	3.48%	9.09B
GLENMARK PHARMACEUTICALS LIMITED	33.6x	3.82x	16.27x	0.24%	6.62B
ONO PHARMACEUTICAL CO., LTD.	15.23x	1.9x	6.52x	3.48%	6.55B
SHENZHEN SALUBRIS PHARMACEUTICALS CO., LTD.	40.51x	-	-	-	5B
ASPEN PHARMACARE HOLDINGS LIMITED	16.38x	2.05x	8.64x	1.3%	4.16B
Average	25.59x	3.45x	13.64x	1.55%	15.05B
Weighted average by Cap.	27.41x	4.32x	16.29x	1.28%