Real-time Estimate
Cboe BZX
12:33:54 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
15.14
USD
|
+0.23%
|
|
-0.20%
|
-5.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,434
|
1,256
|
1,199
|
924.6
|
1,028
|
944.7
|
-
|
-
|
Enterprise Value (EV)
1 |
1,460
|
1,395
|
1,392
|
1,174
|
1,281
|
1,132
|
1,051
|
971.3
|
P/E ratio
|
9.9
x
|
-
|
-
|
5.59
x
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.49
x
|
3.73
x
|
3.06
x
|
2.79
x
|
3.31
x
|
3.14
x
|
2.83
x
|
2.63
x
|
EV / Revenue
|
5.6
x
|
4.14
x
|
3.55
x
|
3.54
x
|
4.13
x
|
3.76
x
|
3.15
x
|
2.7
x
|
EV / EBITDA
|
5.61
x
|
4.17
x
|
3.58
x
|
5.31
x
|
-
|
9.85
x
|
8.03
x
|
7.25
x
|
EV / FCF
|
5,672,594
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.57
x
|
2.33
x
|
2.89
x
|
1.62
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
101,279
|
101,392
|
69,492
|
69,783
|
64,087
|
62,518
|
-
|
-
|
Reference price
2 |
14.16
|
12.39
|
17.25
|
13.25
|
16.04
|
15.11
|
15.11
|
15.11
|
Announcement Date
|
20-02-05
|
21-02-03
|
22-02-09
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
261
|
336.8
|
391.9
|
331.3
|
310.5
|
300.7
|
333.8
|
359.2
|
EBITDA
1 |
260.2
|
335
|
388.9
|
220.9
|
-
|
115
|
130.9
|
133.9
|
EBIT
1 |
246.4
|
321.1
|
375.1
|
207
|
135.7
|
95.77
|
111.7
|
114.7
|
Operating Margin
|
94.39%
|
95.35%
|
95.72%
|
62.47%
|
43.7%
|
31.85%
|
33.46%
|
31.94%
|
Earnings before Tax (EBT)
|
232.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
157.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
60.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.430
|
-
|
-
|
2.370
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
257.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
98.63%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
98.93%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
163.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-05
|
21-02-03
|
22-02-09
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
90.06
|
108.2
|
67.26
|
65.8
|
76.37
|
80.99
|
67.26
|
85.84
|
68
|
75.81
|
73.14
|
83.8
|
EBITDA
|
-
|
86.14
|
27.95
|
25.6
|
38.78
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
82.55
|
22.53
|
24.18
|
29.9
|
33.48
|
17.94
|
44.04
|
20.63
|
25.56
|
19.33
|
30.24
|
Operating Margin
|
-
|
76.28%
|
33.5%
|
36.75%
|
39.14%
|
41.34%
|
26.67%
|
51.3%
|
30.34%
|
33.72%
|
26.43%
|
36.09%
|
Earnings before Tax (EBT)
|
-
|
-
|
286.4
|
-
|
41.14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
265.5
|
-
|
34.86
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
394.79%
|
-
|
45.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
2.800
|
-0.9800
|
0.4200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-04-27
|
22-07-27
|
22-11-09
|
23-02-28
|
23-05-09
|
23-08-02
|
23-11-01
|
24-02-29
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26.3
|
139
|
193
|
249
|
253
|
187
|
106
|
26.7
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.101
x
|
0.4151
x
|
0.4966
x
|
1.129
x
|
-
|
1.63
x
|
0.8113
x
|
0.1991
x
|
Free Cash Flow
|
257
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
67.3%
|
62.4%
|
55.7%
|
5.11%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
3.100
|
5.330
|
5.960
|
8.180
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
2.270
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
0.01
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-05
|
21-02-03
|
22-02-09
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
15.11
USD Average target price
15
USD Spread / Average Target -0.73% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.67% | 945M | | +33.12% | 704B | | +28.59% | 577B | | -3.88% | 348B | | +18.27% | 327B | | +5.42% | 288B | | +14.81% | 234B | | +4.93% | 198B | | -9.78% | 194B | | -3.94% | 147B |
Other Pharmaceuticals
|