Valuation Gedeon Richter LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
37.40 ^USD	-.--%		+1.63%	+23.84%

06-29	Gedeon Richter plc announces Resignation of Péter Cserháti as Member of the Board of Directors, with Effect from 1 July 2026	CI
06-16	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	2,152,177	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	19.62%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,837,587	1,730,786	1,612,172
Change	-	-10.53%	10.82%	15.25%	-10.87%	15.67%	-5.81%	-6.85%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.24x	7.56x	6.91x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.42x	1.29x	1.17x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.84x	0.73x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.26x	2.1x	1.96x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.93x	1.69x	1.47x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.06x	4.44x	3.8x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.13x	5.3x	4.58x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.64x	7.48x	6.41x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.6%	13.4%	15.6%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.26%	5.63%	6.21%
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	11,800.00	11,800.00	11,800.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUN PHARMACEUTICAL INDUSTRIES LTD.	36.43x	6.89x	24.07x	0.88%	50.03B
OTSUKA HOLDINGS CO., LTD.	17.39x	2.07x	9.51x	1.4%	36.6B
CIPLA LIMITED	28.68x	3.5x	18.13x	0.87%	12.47B
ZYDUS LIFESCIENCES LIMITED	26.71x	3.94x	16.04x	0.59%	11.77B
KRKA, D. D.	19x	3.32x	11.92x	3.5%	9.04B
ONO PHARMACEUTICAL CO., LTD.	15.69x	2.02x	6.33x	3.29%	7.03B
GLENMARK PHARMACEUTICALS LIMITED	33.91x	3.86x	16.43x	0.24%	6.6B
Average	25.40x	3.66x	14.63x	1.54%	19.08B
Weighted average by Cap.	27.23x	4.34x	16.68x	1.27%