Valuation Virbac

Stocks

Market Closed - Euronext Paris 01:55:00 21/08/26 am AEST			After hours 05:59:59 am
330.00 ^EUR	-0.15%		330.00	0.00%

11:59pm	Cancer vaccines finally garner the spotlight
29/07	Virbac, without the alibi

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,765	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-7.69%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,891	2,840	2,723
Change	-	-47.37%	61.45%	-5.49%	12.37%	-8.73%	-1.78%	-4.1%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.2x	14.6x	13.3x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.17x	1.91x	1.7x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.2x	1.4x	1.36x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.78x	1.68x	1.59x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.86x	1.72x	1.57x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.17x	8.22x	7.3x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.4x	10.2x	8.99x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	34.2x	23.6x	18.1x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.93%	4.25%	5.52%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.04	2.38
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.52%	0.62%	0.72%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.53	24.74
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.46%	9.05%	9.62%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,551	1,647	1,734
EBITDA ¹	215.1	223.4	232.8	283	289.5	315.2	345.4	373.1
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	277.5	302.8
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.5	208.5
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	126.7	75.16	-41.24
Reference price ²	424.50	228.00	359.50	316.50	357.50	330.00	330.00	330.00
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	22/3/22	23/3/23	19/3/24	13/3/25	17/3/26	-	-	-

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.($)
VIRBAC	16.22x	1.87x	9.19x	0.52%	3.23B
ZOETIS INC.	13.67x	4.19x	9.73x	2.79%	31.69B
ELANCO ANIMAL HEALTH INCORPORATED	177.54x	2.98x	15.04x	-.--%	12.24B
BLUESTAR ADISSEO COMPANY	14.6x	1.12x	4.14x	3.36%	3.88B
JINYU BIO-TECHNOLOGY CO., LTD.	58.86x	-	-	0.61%	2.13B
VIMIAN GROUP AB	35.14x	3.97x	14.22x	-.--%	1.97B
PHIBRO ANIMAL HEALTH CORPORATION	14.32x	1.33x	7.88x	1.35%	1.44B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	19.18x	2.37x	11.36x	1.63%	1.24B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	33.4x	-	-	0.45%	1.01B
VETOQUINOL SA	14.65x	1.07x	5.18x	1.37%	971M
Average	39.76x	2.36x	9.59x	1.21%	5.98B
Weighted average by Cap.	50.21x	3.41x	10.53x	1.84%