Valuation Virbac

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 30/07/26 am AEST			After hours 02:47:14 am
347.50 ^EUR	+0.58%		347.25	-0.07%

10:10pm	Virbac, without the alibi
22/07	Virbac: Impressive execution in Q2; we smell a guidance upgrade in Q3

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	2,895	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-3.36%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	3,021	2,970	2,853
Change	-	-47.37%	61.45%	-5.49%	12.37%	-4.63%	-1.71%	-3.92%
P/E	31.7x	15.8x	25x	18.3x	19.9x	17x	15.3x	13.9x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.27x	2x	1.78x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.3x	1.4x	1.43x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.87x	1.76x	1.67x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.95x	1.8x	1.65x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.59x	8.6x	7.65x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.9x	10.7x	9.41x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	35.7x	24.7x	19.3x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.8%	4.04%	5.19%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.044	2.383
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.5%	0.59%	0.69%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.58	24.77
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	1,550	1,647	1,733
EBITDA ¹	215.1	223.4	232.8	283	289.5	314.9	345.3	373
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	278	303.2
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.9	208.8
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	345.50	345.50	345.50
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	16.95x	1.95x	9.59x	0.5%	3.3B
ZOETIS INC.	12.13x	4.04x	9.22x	2.77%	32.49B
ELANCO ANIMAL HEALTH INCORPORATED	260.41x	3.11x	15.68x	-.--%	12.75B
BLUESTAR ADISSEO COMPANY	7.55x	1.08x	4x	3.48%	3.73B
VIMIAN GROUP AB	34.9x	3.96x	14.1x	-.--%	1.92B
JINYU BIO-TECHNOLOGY CO., LTD.	47.12x	-	-	0.76%	1.8B
PHIBRO ANIMAL HEALTH CORPORATION	14.69x	1.35x	8.03x	1.31%	1.47B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	16.11x	2.03x	9.38x	1.91%	1.05B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	32x	-	-	0.47%	966M
VETOQUINOL SA	15.37x	1.1x	5.23x	1.27%	964M
Average	45.72x	2.33x	9.40x	1.25%	6.04B
Weighted average by Cap.	66.73x	3.36x	10.40x	1.85%