Valuation Gedeon Richter BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 10:43:36 2026-08-07 am EDT			5-day change	1st Jan Change
33.40 ^EUR	+0.60%		+3.36%	+27.79%

05:05am	Gedeon Richter PLC Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Jun. 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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	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%