Valuation Gedeon Richter Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 18:17:10 07/08/2026 HKT			5-day change	1st Jan Change
33.00 ^EUR	+0.49%		+2.24%	+31.36%

05:05pm	Gedeon Richter PLC Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-29	Gedeon Richter plc announces Resignation of Péter Cserháti as Member of the Board of Directors, with Effect from 1 July 2026	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	2,203,245	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	22.46%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,888,656	1,781,855	1,663,241
Change	-	-10.53%	10.82%	15.25%	-10.87%	18.89%	-5.65%	-6.66%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.44x	7.74x	7.07x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.46x	1.32x	1.2x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.86x	0.74x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.32x	2.15x	2.01x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.98x	1.74x	1.51x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.2x	4.57x	3.92x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.3x	5.45x	4.73x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.88x	7.7x	6.61x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.3%	13%	15.1%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.14%	5.5%	6.07%
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	12,080.00	12,080.00	12,080.00
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.	35.87x	6.76x	23.41x	0.88%	49.14B
OTSUKA HOLDINGS CO., LTD.	19.17x	2.26x	10.26x	1.35%	40.36B
CIPLA LIMITED	28.75x	3.51x	18.18x	0.88%	12.53B
ZYDUS LIFESCIENCES LIMITED	26.27x	3.88x	15.79x	0.6%	11.6B
KRKA, D. D.	19.04x	3.33x	11.94x	3.5%	9.07B
GEDEON RICHTER	8.44x	1.98x	5.2x	5.14%	6.97B
ONO PHARMACEUTICAL CO., LTD.	15.39x	1.98x	6.18x	3.35%	6.94B
GLENMARK PHARMACEUTICALS LIMITED	34.46x	3.93x	16.71x	0.23%	6.72B
Average	23.42x	3.45x	13.46x	1.99%	17.92B
Weighted average by Cap.	26.31x	4.16x	15.87x	1.45%