Valuation Gedeon Richter LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. Other stock markets 2026-07-06			5-day change	1st Jan Change
39.40 ^USD	+0.51%		+1.55%	+30.46%

Jun. 29	Gedeon Richter plc announces Resignation of Péter Cserháti as Member of the Board of Directors, with Effect from 1 July 2026	CI
Jun. 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	2,239,723	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	24.48%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,925,133	1,818,333	1,699,718
Change	-	-10.53%	10.82%	15.25%	-10.87%	21.18%	-5.55%	-6.52%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.58x	7.87x	7.19x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.48x	1.34x	1.22x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.88x	0.76x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.35x	2.19x	2.04x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	2.02x	1.78x	1.55x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.3x	4.66x	4.01x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.42x	5.57x	4.83x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	9.06x	7.86x	6.76x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11%	12.7%	14.8%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.05%	5.41%	5.97%
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	12,280.00	12,280.00	12,280.00
Nbr of stocks (in thousands)	185,630	185,818	185,946	182,035	182,385	182,388	-	-
Announcement Date	3/2/22	2/28/23	2/29/24	4/7/25	2/27/26	-	-	-

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.	39.45x	7.49x	25.55x	0.79%	48.11B
OTSUKA HOLDINGS CO., LTD.	19.42x	2.2x	10.38x	1.25%	37.88B
CIPLA LIMITED	28.35x	3.51x	17.98x	0.85%	12.47B
ZYDUS LIFESCIENCES LIMITED	25.17x	4.36x	16.23x	0.71%	12B
KRKA, D. D.	19.59x	3.38x	12.29x	3.48%	9.03B
ONO PHARMACEUTICAL CO., LTD.	16.35x	2.1x	7.08x	3.2%	7.09B
GLENMARK PHARMACEUTICALS LIMITED	34.47x	3.93x	16.72x	0.23%	6.72B
AJANTA PHARMA LIMITED	40.23x	7.7x	28.57x	0.98%	4.42B
Average	27.88x	4.33x	16.85x	1.44%	17.22B
Weighted average by Cap.	28.98x	4.69x	17.72x	1.19%