Valuation Gedeon Richter LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
39.80 ^USD	-0.50%		+2.58%	+31.79%

16/06	AI in Hungary could unlock productivity gains of EUR15 billion, McKinsey says	RE
10/06	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	2,172,240	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	20.73%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,857,650	1,750,849	1,632,235
Change	-	-10.53%	10.82%	15.25%	-10.87%	16.93%	-5.75%	-6.77%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.32x	7.63x	6.97x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.44x	1.3x	1.18x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.85x	0.73x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.28x	2.12x	1.98x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.95x	1.71x	1.49x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.11x	4.49x	3.85x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.19x	5.36x	4.64x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.74x	7.57x	6.49x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.4%	13.2%	15.4%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.21%	5.58%	6.15%
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	11,910.00	11,910.00	11,910.00
Nbr of stocks (in thousands)	185,630	185,818	185,946	182,035	182,385	182,388	-	-
Announcement Date	2/3/22	28/2/23	29/2/24	7/4/25	27/2/26	-	-	-

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.	37.14x	7.03x	23.97x	0.83%	45.7B
OTSUKA HOLDINGS CO., LTD.	17.28x	1.92x	9.13x	1.4%	34B
CIPLA LIMITED	26.5x	3.25x	16.66x	0.91%	11.73B
ZYDUS LIFESCIENCES LIMITED	23.66x	4.13x	15.38x	0.75%	11.48B
KRKA, D. D.	19.79x	3.43x	12.41x	3.44%	9.28B
ONO PHARMACEUTICAL CO., LTD.	14.9x	1.96x	7.41x	3.6%	6.62B
GLENMARK PHARMACEUTICALS LIMITED	32.74x	3.72x	15.82x	0.24%	6.44B
SHENZHEN SALUBRIS PHARMACEUTICALS CO., LTD.	40.47x	-	-	-	5.01B
Average	26.56x	3.63x	14.40x	1.6%	16.28B
Weighted average by Cap.	27.35x	4.32x	16.32x	1.3%