Company Valuation: Laboratorio Reig Jofre, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 250.8 170.1 177.3 199.3 209.2 214.2 - -
Change - -32.16% 4.21% 12.43% 4.93% 2.41% - -
Enterprise Value (EV) 1 313.1 224.9 210.5 247.4 290.2 298.9 292.9 285.9
Change - -28.16% -6.41% 17.51% 17.3% 3.01% -2.01% -2.39%
P/E 46.6x 21.9x 18.8x 19.2x 42.8x 13.1x 21.8x 16.3x
PBR 1.33x - 0.87x - - - - -
PEG - 0.5x 0.9x 2.3x -0.8x 0x -0.5x 0.5x
Capitalization / Revenue 1.06x 0.63x 0.56x 0.59x 0.63x 0.59x 0.55x 0.51x
EV / Revenue 1.33x 0.83x 0.67x 0.73x 0.88x 0.82x 0.75x 0.68x
EV / EBITDA 11.5x 7.6x 6.26x 6.88x 10x 8.4x 7.36x 6.56x
EV / EBIT 35.3x 26.4x 20x 19.6x 68.5x 12.3x 19.3x 14.7x
EV / FCF -59.5x 43.2x 31.6x 22.3x -21.1x -63.6x 48.8x 40.3x
FCF Yield -1.68% 2.31% 3.16% 4.48% -4.75% -1.57% 2.05% 2.48%
Dividend per Share 2 0.04 - - - - - - -
Rate of return 1.23% - - - - - - -
EPS 2 0.07 0.1 0.12 0.13 0.06 0.2 0.12 0.16
Distribution rate 57.1% - - - - - - -
Net sales 1 236.2 271.2 316.1 338.9 331.1 364.9 391.9 419.9
EBITDA 1 27.35 29.6 33.66 35.97 29.02 35.6 39.8 43.6
EBIT 1 8.863 8.532 10.51 12.61 4.235 24.4 15.2 19.4
Net income 1 5.092 8.107 9.407 10.38 5.021 16.7 9.5 12.9
Net Debt 1 62.32 54.79 33.22 48.03 81 84.7 78.7 71.7
Reference price 2 3.260 2.190 2.250 2.490 2.570 2.610 2.610 2.610
Nbr of stocks (in thousands) 76,935 77,694 78,802 80,060 81,391 82,076 - -
Announcement Date 2/28/22 2/28/23 2/29/24 2/28/25 2/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.8x0.8x8.23x - 237M
33.6x12.18x24.75x0.59% 1,053B
30.11x6.7x18.74x1.98% 652B
33.53x7.84x16.21x2.59% 468B
19.76x4.82x11.93x2.75% 351B
20.25x5.27x13.08x3.03% 273B
20.9x4.34x12.34x2.04% 254B
25.65x6.7x11.94x2.48% 220B
-45.27x6.59x25.75x2.2% 186B
11.33x4.13x8.58x4.44% 170B
Average 16.26x 5.94x 15.16x 2.46% 362.76B
Weighted average by Cap. 24.17x 7.86x 18.10x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. RJF Stock
  4. Valuation Laboratorio Reig Jofre, S.A.