Valuation DiaSorin S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:44:59 09/09/2024 BST			After market 19:24:50
103.25 ^EUR	+2.08%		103.25	0.00%

05:52pm	Mib up, traders await central banks	AN
02:00pm	DiaSorin launches new Liaison antigen test in countries with CE	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,315	9,289	9,163	6,962	4,969	5,393	-	-
Change	-	47.09%	-1.36%	-24.02%	-28.63%	8.54%	-	-
Enterprise Value (EV) ¹	6,142	8,984	10,149	7,868	5,745	6,065	5,909	5,721
Change	-	46.26%	12.97%	-22.47%	-26.99%	5.58%	-2.58%	-3.18%
P/E ratio	36.1x	37.5x	31x	31.4x	32.5x	30.2x	25.9x	22.1x
PBR	7.61x	9.74x	6.71x	4.56x	3.23x	3.26x	3.06x	2.79x
PEG	-	0.9x	1.6x	-1.4x	-1.1x	1.8x	1.6x	1.3x
Capitalization / Revenue	8.94x	10.5x	7.4x	5.11x	4.33x	4.53x	4.19x	3.87x
EV / Revenue	8.7x	10.2x	8.2x	5.78x	5x	5.1x	4.6x	4.11x
EV / EBITDA	22.2x	23.3x	18.7x	15.3x	15.3x	15.6x	13.8x	11.8x
EV / EBIT	28.2x	27.7x	21.8x	18.9x	20.3x	20.7x	18.1x	15.3x
EV / FCF	34.1x	38.8x	33.7x	24.9x	29x	27.4x	24.5x	20.8x
FCF Yield	2.93%	2.58%	2.96%	4.02%	3.45%	3.65%	4.08%	4.82%
Dividend per Share ²	0.95	1	1.05	1.1	1.158	1.025	1.155	1.258
Rate of return	0.82%	0.59%	0.63%	0.84%	1.24%	1.01%	1.14%	1.24%
EPS ²	3.2	4.534	5.4	4.15	2.87	3.344	3.898	4.569
Distribution rate	29.7%	22.1%	19.4%	26.5%	40.3%	30.7%	29.6%	27.5%
Net sales ¹	706.3	881.3	1,238	1,361	1,148	1,190	1,286	1,393
EBITDA ¹	276.8	385.3	543.1	514.2	375	389.9	429.5	483.4
EBIT ¹	217.9	324.2	465.1	417	283	292.6	325.9	372.8
Net income ¹	175.7	248.3	310.7	240.1	159	190.2	218	251.4
Net Debt ¹	-172.9	-305.3	985.9	906.6	776.4	672.5	516.2	328.3
Reference price ²	115.40	170.10	167.45	130.40	93.24	101.15	101.15	101.15
Nbr of stocks (in thousands)	54,723	54,608	54,719	53,388	53,289	53,316	-	-
Announcement Date	11/03/20	11/03/21	16/03/22	27/03/23	15/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DIASORIN S.P.A.	30.25x	5.1x	15.56x	+1.01%	5.99B
BIOMÉRIEUX	27.37x	3.16x	14.08x	+0.90%	13.84B
SHENZHEN NEW INDUSTRIES BIOMEDICAL ENGINEERING CO., LTD.	25.77x	10.37x	20.47x	+1.91%	7.45B
LANTHEUS HOLDINGS, INC.	19.7x	4.42x	9.87x	-	7.08B
VITROLIFE AB	59.6x	9.52x	27.75x	+0.47%	3.34B
AUTOBIO DIAGNOSTICS CO., LTD.	16.48x	4.49x	11.72x	+3.00%	3.26B
10X GENOMICS, INC.	-16.31x	3.46x	-16.26x	-.--%	2.6B
MYRIAD GENETICS, INC.	-23.45x	2.81x	78.17x	-.--%	2.45B
GUANGZHOU WONDFO BIOTECH CO.,LTD	15.06x	-	-	-	1.4B
Average	17.16x	5.41x	20.17x	+1.04%	5.27B
Weighted average by Cap.	22.48x	5.33x	17.19x	+1.13%