Projected Income Statement: Laboratorios Farmaceuticos Rovi, S.A.

Forecast Balance Sheet: Laboratorios Farmaceuticos Rovi, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -25.9 -52.8 38.6 85.1 23.8 -16.2 -81.5 -193
Change - -103.86% 173.11% 120.47% -72.03% -167.94% -403.09% -136.81%
Announcement Date 23/2/22 21/2/23 27/2/24 25/2/25 24/2/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Laboratorios Farmaceuticos Rovi, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 40.94 51.39 55.19 62.22 67.81 77.2 60.62 50.85
Change - 25.52% 7.39% 12.74% 8.99% 13.84% -21.48% -16.11%
Free Cash Flow (FCF) 1 108.5 186.2 59.9 76.06 119.3 184.4 124.5 164.9
Change - 71.62% -67.83% 26.98% 56.81% 54.61% -32.51% 32.51%
Announcement Date 23/2/22 21/2/23 27/2/24 25/2/25 24/2/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Laboratorios Farmaceuticos Rovi, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 31.27% 34.09% 29.48% 27.16% 29.08% 25.44% 29.03% 31.85%
EBIT Margin (%) 27.98% 31.29% 26.53% 23.49% 24.99% 21.19% 25.12% 28.12%
EBT Margin (%) 28.15% 31.55% 26.57% 23.27% 24.65% 20.47% 25.23% 28.2%
Net margin (%) 23.6% 24.42% 20.53% 17.92% 18.89% 16.66% 19.52% 21.8%
FCF margin (%) 16.73% 22.77% 7.22% 9.96% 16.04% 23.9% 13.97% 16.9%
FCF / Net Income (%) 70.88% 93.26% 35.17% 55.57% 84.92% 143.46% 71.58% 77.51%

Profitability

        
ROA 23.42% 24.78% 21.3% 16.45% 14.7% 12.4% 14.7% 19.8%
ROE 36.25% 40.3% 32.16% 24.63% 22.72% 17.6% 21.04% 22.6%

Financial Health

        
Leverage (Debt/EBITDA) - - 0.16x 0.41x 0.11x - - -
Debt / Free cash flow - - 0.64x 1.12x 0.2x - - -

Capital Intensity

        
CAPEX / Current Assets (%) 6.31% 6.28% 6.65% 8.15% 9.12% 10% 6.8% 5.21%
CAPEX / EBITDA (%) 20.18% 18.44% 22.57% 30% 31.37% 39.33% 23.44% 16.36%
CAPEX / FCF (%) 37.73% 27.6% 92.13% 81.8% 56.86% 41.87% 48.7% 30.83%

Items per share

        
Cash flow per share 1 2.697 4.444 - 2.7 - 3.252 3.827 4.591
Change - 64.76% - - - - 17.67% 19.98%
Dividend per Share 1 0.9556 1.294 1.104 0.9351 0.9594 0.963 1.169 1.354
Change - 35.39% -14.69% -15.28% 2.6% 0.38% 21.34% 15.83%
Book Value Per Share 1 8.587 9.726 10.14 11.18 12.99 14.58 17.19 20.07
Change - 13.27% 4.26% 10.29% 16.15% 12.28% 17.88% 16.75%
EPS 1 2.76 3.73 3.2 2.67 2.75 2.795 3.388 4.146
Change - 35.14% -14.21% -16.56% 3% 1.65% 21.2% 22.39%
Nbr of stocks (in thousands) 56,069 53,375 53,370 51,149 51,149 51,143 51,143 51,143
Announcement Date 23/2/22 21/2/23 27/2/24 25/2/25 24/2/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 21.2x 17.5x
PBR 4.06x 3.45x
EV / Sales 3.91x 3.31x
Yield 1.63% 1.97%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
59.25EUR
Average target price
74.36EUR
Spread / Average Target
+25.49%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ROVI Stock
  4. LABFF Stock
  5. Financials Laboratorios Farmaceuticos Rovi, S.A.