Valuation Recordati

Stocks

Market Closed - Borsa Italiana Other stock markets 11:45:00 2026-07-29 EDT			5-day change	1st Jan Change
51.40 ^EUR	0.00%		0.00%	+5.89%

07-29	Recordati Industria Chimica e Farmaceutica S.p.A., H1 2026 Earnings Call, Jul 29, 2026
07-29	Italy - Factors to watch on July 29	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,657	7,959	10,042	10,347	9,930	10,456	-	-
Change	-	-31.72%	26.16%	3.04%	-4.03%	5.3%	-	-
Enterprise Value (EV) ¹	12,405	9,379	11,621	12,501	11,967	12,195	11,903	11,587
Change	-	-24.39%	23.9%	7.57%	-4.27%	1.91%	-2.4%	-2.65%
P/E	30.6x	25.9x	26.2x	25.4x	22.9x	20.9x	17.4x	15.7x
PBR	8.42x	5.15x	6.06x	5.64x	5.29x	4.86x	4.27x	3.78x
PEG	-	-1.4x	1.1x	3.61x	3.54x	1.3x	0.9x	1.4x
Capitalization / Revenue	7.38x	4.29x	4.82x	4.42x	3.79x	3.76x	3.5x	3.34x
EV / Revenue	7.85x	5.06x	5.58x	5.34x	4.57x	4.39x	3.99x	3.7x
EV / EBITDA	20.6x	13.9x	15.1x	14.4x	12.1x	12x	10.5x	9.73x
EV / EBIT	25.3x	21.4x	20.8x	18.3x	15.4x	14.3x	12.7x	11.6x
EV / FCF	26.4x	21.4x	25.5x	23.4x	23.3x	16.9x	16.1x	14.4x
FCF Yield	3.79%	4.68%	3.92%	4.28%	4.29%	5.92%	6.21%	6.92%
Dividend per Share ²	1.1	1.15	1.2	1.27	1.34	1.559	1.748	1.872
Rate of return	1.95%	2.97%	2.46%	2.51%	2.76%	3.03%	3.4%	3.64%
EPS ²	1.846	1.494	1.861	1.992	2.121	2.458	2.956	3.28
Distribution rate	59.6%	77%	64.5%	63.8%	63.2%	63.4%	59.1%	57.1%
Net sales ¹	1,580	1,853	2,082	2,342	2,618	2,779	2,985	3,135
EBITDA ¹	602.3	672.8	769.6	865.8	991.1	1,013	1,132	1,191
EBIT ¹	490.2	437.3	558	684.4	774.9	851.2	938.8	997.3
Net income ¹	386	312.3	389.2	416.5	443.6	569.6	673.4	711.9
Net Debt ¹	747.6	1,420	1,579	2,154	2,037	1,739	1,447	1,131
Reference price ²	56.50	38.75	48.83	50.60	48.54	51.40	51.40	51.40
Nbr of stocks (in thousands)	206,325	205,406	205,645	204,479	204,565	203,428	-	-
Announcement Date	2/24/22	2/21/23	2/22/24	2/13/25	2/17/26	-	-	-

¹EUR in Million²EUR

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.($)
RECORDATI	20.68x	4.38x	12.04x	2.99%	11.89B
ELI LILLY AND COMPANY	36.25x	12.94x	27.18x	0.55%	1,089B
JOHNSON & JOHNSON	28.59x	6.53x	18.09x	2.01%	643B
ABBVIE INC.	33.13x	7.75x	15.94x	2.61%	465B
ROCHE HOLDING AG	20.2x	4.86x	12.04x	2.72%	359B
NOVARTIS AG	22.65x	5.84x	14.57x	2.74%	303B
ASTRAZENECA PLC	22.03x	4.53x	12.8x	1.93%	267B
NOVO NORDISK A/S	14.79x	5.48x	11.3x	3.38%	226B
AMGEN INC.	25.81x	6.73x	11.86x	2.57%	212B
GILEAD SCIENCES, INC.	-48.4x	5.8x	32.01x	2.45%	167B
Average	17.57x	6.49x	16.78x	2.4%	374.3B
Weighted average by Cap.	25.18x	8.10x	19.06x	1.92%