Valuation Gedeon Richter

Stocks

Delayed Budapest S.E. Other stock markets 15:00:05 26/06/2026 BST			5-day change	1st Jan Change
12,290.00 ^HUF	+1.24%		+4.77%	+24.58%

06-16	AI in Hungary could unlock productivity gains of EUR15 billion, McKinsey says	RE
06-10	Gedeon Richter Plc. and Hetero Labs Ltd. Announce Global Collaboration Agreement for Joint Development, Registration, and Commercialization of Semaglutide Injection	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	2,214,189	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	23.06%	-	-
Enterprise Value (EV) ¹	1,559,769	1,395,557	1,546,536	1,782,343	1,588,618	1,899,599	1,792,798	1,674,184
Change	-	-10.53%	10.82%	15.25%	-10.87%	19.58%	-5.62%	-6.62%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.48x	7.78x	7.1x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.46x	1.33x	1.21x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.87x	0.75x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.33x	2.16x	2.02x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	2x	1.75x	1.52x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.23x	4.6x	3.95x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.33x	5.49x	4.76x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.94x	7.75x	6.65x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.2%	12.9%	15%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.11%	5.47%	6.04%
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	12,140.00	12,140.00	12,140.00
Nbr of stocks (in thousands)	185,630	185,818	185,946	182,035	182,385	182,388	-	-
Announcement Date	02/03/22	28/02/23	29/02/24	07/04/25	27/02/26	-	-	-

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.($)
GEDEON RICHTER	8.48x	2x	5.23x	5.11%	7.12B
SUN PHARMACEUTICAL INDUSTRIES LTD.	38.42x	7.29x	24.84x	0.81%	47.37B
OTSUKA HOLDINGS CO., LTD.	18.02x	2.03x	9.58x	1.34%	35.31B
CIPLA LIMITED	27.73x	3.43x	17.55x	0.87%	12.33B
ZYDUS LIFESCIENCES LIMITED	24.15x	4.18x	15.57x	0.74%	11.64B
KRKA, D. D.	19.67x	3.4x	12.34x	3.47%	9.04B
ONO PHARMACEUTICAL CO., LTD.	15.77x	1.99x	6.72x	3.35%	6.8B
GLENMARK PHARMACEUTICALS LIMITED	32.7x	3.71x	15.8x	0.24%	6.44B
SHENZHEN SALUBRIS PHARMACEUTICALS CO., LTD.	41.8x	-	-	-	5.14B
AJANTA PHARMA LIMITED	37.93x	7.25x	26.9x	1.04%	4.21B
Average	26.47x	3.92x	14.95x	1.89%	14.54B
Weighted average by Cap.	27.58x	4.42x	16.55x	1.44%