Valuation Gedeon Richter

Stocks

Market Closed - Budapest S.E. Other stock markets 01:20:00 31/07/26 am AEST			5-day change	1st Jan Change
11,740.00 ^HUF	+0.34%		+0.77%	+19.01%

29/06	Gedeon Richter plc announces Resignation of Péter Cserháti as Member of the Board of Directors, with Effect from 1 July 2026	CI
16/06	AI in Hungary could unlock productivity gains of EUR15 billion, McKinsey says	RE

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	2,133,938	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	18.6%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,819,348	1,712,548	1,593,933
Change	-	-10.53%	10.82%	15.25%	-10.87%	14.52%	-5.87%	-6.93%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.17x	7.5x	6.85x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.41x	1.28x	1.16x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.6x	0.83x	0.72x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.24x	2.08x	1.94x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.91x	1.67x	1.45x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.01x	4.39x	3.76x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.06x	5.24x	4.53x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.56x	7.4x	6.33x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.7%	13.5%	15.8%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.3%	5.68%	6.26%
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	11,700.00	11,700.00	11,700.00
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.($)
GEDEON RICHTER	8.17x	1.91x	5.01x	5.3%	6.7B
SUN PHARMACEUTICAL INDUSTRIES LTD.	36.47x	6.89x	23.82x	0.8%	49.85B
OTSUKA HOLDINGS CO., LTD.	18.94x	2.15x	10.15x	1.26%	36.89B
CIPLA LIMITED	28.62x	3.5x	18.11x	0.87%	12.43B
ZYDUS LIFESCIENCES LIMITED	26.61x	3.93x	15.99x	0.59%	11.69B
KRKA, D. D.	19.22x	3.36x	12.07x	3.46%	9.04B
ONO PHARMACEUTICAL CO., LTD.	16.5x	2.14x	7.19x	3.14%	7.15B
GLENMARK PHARMACEUTICALS LIMITED	34.33x	3.91x	16.64x	0.23%	6.66B
AJANTA PHARMA LIMITED	40.51x	7.76x	28.77x	0.98%	4.43B
Average	25.49x	3.95x	15.31x	1.85%	16.09B
Weighted average by Cap.	27.19x	4.36x	16.61x	1.38%