Valuation Uniphar plc

Stocks

Real-time Euronext Dublin Other stock markets 07:45:11 2026-07-02 EDT			5-day change	1st Jan Change
4.560 ^EUR	+0.11%		-0.87%	+29.55%

05-15	Clarkson COO sells GBP3.9 million in shares	AN
05-07	Uniphar plc Approves Final Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,365	846.3	737.1	578.8	913.7	1,182	-	-
Change	-	-38%	-12.9%	-21.48%	57.86%	29.4%	-	-
Enterprise Value (EV) ¹	1,532	1,058	1,033	881.7	1,242	1,487	1,433	1,337
Change	-	-30.97%	-2.32%	-14.68%	40.92%	19.69%	-3.66%	-6.7%
P/E	28.1x	18.6x	16.5x	9.02x	18.1x	20.5x	17.2x	15.5x
PBR	5.43x	2.92x	2.21x	1.44x	2.26x	2.72x	2.4x	2.12x
PEG	-	-3.01x	-9.18x	0.2x	-1.1x	1.5x	0.9x	1.4x
Capitalization / Revenue	0.7x	0.41x	0.29x	0.21x	0.3x	0.37x	0.35x	0.33x
EV / Revenue	0.79x	0.51x	0.4x	0.32x	0.4x	0.46x	0.43x	0.38x
EV / EBITDA	17.7x	10.8x	8.91x	7.14x	9.49x	10.2x	8.87x	7.75x
EV / EBIT	25.7x	15.2x	13.3x	10.4x	13.6x	14.6x	13.2x	11.4x
EV / FCF	36.8x	15.4x	33.1x	19.7x	14.6x	-27x	15.8x	12.7x
FCF Yield	2.72%	6.51%	3.02%	5.07%	6.83%	-3.7%	6.35%	7.87%
Dividend per Share ²	0.0166	0.017	0.0183	0.0192	0.0202	0.0209	0.0216	0.023
Rate of return	0.33%	0.55%	0.68%	0.91%	0.57%	0.46%	0.48%	0.5%
EPS ²	0.178	0.167	0.164	0.235	0.195	0.2224	0.2654	0.2942
Distribution rate	9.33%	10.2%	11.2%	8.17%	10.4%	9.4%	8.16%	7.82%
Net sales ¹	1,943	2,071	2,553	2,770	3,075	3,209	3,363	3,543
EBITDA ¹	86.48	98.04	116	123.5	130.9	145.9	161.4	172.4
EBIT ¹	59.55	69.57	77.76	85.15	91.43	101.7	108.9	117.5
Net income ¹	48.08	45.59	44.82	64.2	51.09	52.42	66.4	73.04
Net Debt ¹	167.4	211.5	296.2	302.9	328.8	304.7	250.3	154.3
Reference price ²	5.000	3.100	2.700	2.120	3.520	4.555	4.555	4.555
Nbr of stocks (in thousands)	273,015	273,015	273,015	273,015	259,574	259,574	-	-
Announcement Date	3/1/22	2/28/23	2/27/24	2/25/25	2/24/26	-	-	-

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.($)
UNIPHAR PLC	20.48x	0.46x	10.19x	0.46%	1.35B
MCKESSON CORPORATION	18.17x	0.22x	12.6x	0.43%	89.92B
CARDINAL HEALTH, INC.	30.61x	0.24x	15.29x	0.87%	55.68B
SIGMA HEALTHCARE LIMITED	42.95x	3.04x	28.18x	1.44%	21.75B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	10.86x	0.19x	4.63x	2.77%	7.76B
HUADONG MEDICINE CO., LTD	13.17x	1.01x	8.16x	2.56%	7.63B
SINOPHARM GROUP CO. LTD.	5.55x	0.09x	2.59x	5.41%	6.33B
H. LUNDBECK A/S	9.46x	1.76x	5.63x	3.43%	6.29B
GALENICA AG	24.1x	1.16x	14.33x	3%	5.22B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.1x	0.11x	4.13x	4.42%	3.46B
Average	18.54x	0.83x	10.58x	2.48%	20.54B
Weighted average by Cap.	23.08x	0.62x	13.88x	1.2%