Valuation Virbac OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:58:20 14/10/2021 BST			5-day change	1st Jan Change
435.44 ^USD	+27.70%		+13.62%	-0.20%

07-29	Virbac, without the alibi
07-21	Virbac: Impressive execution in Q2; we smell a guidance upgrade in Q3

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,848	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-4.9%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,975	2,924	2,807
Change	-	-47.37%	61.45%	-5.49%	12.37%	-6.08%	-1.73%	-3.98%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.7x	15.1x	13.7x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.23x	1.97x	1.75x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.3x	1.4x	1.4x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.84x	1.73x	1.64x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.92x	1.77x	1.62x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.44x	8.46x	7.52x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.7x	10.5x	9.27x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	35.1x	24.3x	18.7x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.85%	4.12%	5.35%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.04	2.38
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.51%	0.6%	0.7%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.53	24.74
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.46%	9.05%	9.62%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,551	1,647	1,734
EBITDA ¹	215.1	223.4	232.8	283	289.5	315.2	345.4	373.1
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	277.5	302.8
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.5	208.5
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	126.7	75.16	-41.24
Reference price ²	424.50	228.00	359.50	316.50	357.50	340.00	340.00	340.00
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	22/03/22	23/03/23	19/03/24	13/03/25	17/03/26	-	-	-

¹EUR in Million²EUR

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.($)
ZOETIS INC.	13.33x	4.09x	9.53x	2.86%	30.92B
ELANCO ANIMAL HEALTH INCORPORATED	161.45x	2.76x	13.95x	-.--%	11.13B
BLUESTAR ADISSEO COMPANY	14.79x	1.13x	4.2x	3.32%	3.92B
VIRBAC	16.39x	1.89x	9.28x	0.52%	3.23B
JINYU BIO-TECHNOLOGY CO., LTD.	62.62x	-	-	0.57%	2.26B
VIMIAN GROUP AB	35.43x	4x	14.32x	-.--%	1.97B
PHIBRO ANIMAL HEALTH CORPORATION	13.8x	1.29x	7.67x	1.4%	1.39B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	19.15x	2.36x	11.35x	1.63%	1.24B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	33.35x	-	-	0.45%	1.01B
Average	41.15x	2.50x	10.04x	1.19%	6.34B
Weighted average by Cap.	45.71x	3.35x	10.21x	1.91%