Valuation Gedeon Richter Börse Stuttgart

Stocks

RIG2

HU0000123096

Pharmaceuticals

Market Closed - Börse Stuttgart Other stock markets 01:25:56 18/07/2026 am IST			5-day change	1st Jan Change
33.12 ^EUR	-0.24%		-0.36%	+32.80%

29/06	Gedeon Richter plc announces Resignation of Péter Cserháti as Member of the Board of Directors, with Effect from 1 July 2026	CI
16/06	AI in Hungary could unlock productivity gains of EUR15 billion, McKinsey says	RE

Company Valuation: Gedeon Richter

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,19,625	15,42,290	16,27,029	18,93,161	17,99,226	21,85,007	-	-
Change	-	-4.77%	5.49%	16.36%	-4.96%	21.44%	-	-
Enterprise Value (EV) ¹	15,59,769	13,95,557	15,46,536	17,82,343	15,88,618	18,70,417	17,63,616	16,45,002
Change	-	-10.53%	10.82%	15.25%	-10.87%	17.74%	-5.71%	-6.73%
P/E	11.6x	9.94x	10.2x	7.96x	7.76x	8.37x	7.68x	7.01x
PBR	1.78x	1.47x	1.44x	1.49x	1.31x	1.44x	1.31x	1.19x
PEG	-	0.9x	3.41x	0.2x	-2.82x	0.7x	0.85x	0.74x
Capitalization / Revenue	2.57x	1.92x	2.02x	2.21x	1.94x	2.3x	2.13x	1.99x
EV / Revenue	2.47x	1.74x	1.92x	2.08x	1.71x	1.97x	1.72x	1.5x
EV / EBITDA	8.86x	7.1x	6.43x	5.74x	4.5x	5.15x	4.52x	3.88x
EV / EBIT	11.5x	9.09x	8.15x	6.82x	5.42x	6.23x	5.4x	4.67x
EV / FCF	-460x	12.3x	17.9x	8.26x	7.56x	8.8x	7.63x	6.54x
FCF Yield	-0.22%	8.12%	5.6%	12.1%	13.2%	11.4%	13.1%	15.3%
Dividend per Share ²	225	390	-	-	-	620.6	664.4	733
Rate of return	2.58%	4.7%	-	-	-	5.18%	5.55%	6.12%
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	6,30,595	8,02,755	8,05,158	8,57,545	9,28,962	9,51,724	10,23,546	10,98,192
EBITDA ¹	1,76,123	1,96,480	2,40,625	3,10,678	3,53,314	3,63,366	3,89,794	4,24,113
EBIT ¹	1,35,832	1,53,555	1,89,817	2,61,157	2,92,851	2,99,996	3,26,732	3,51,898
Net income ¹	1,39,626	1,55,581	1,58,850	2,39,244	2,32,335	2,59,474	2,86,154	3,13,070
Net Debt ¹	-59,856	-1,46,733	-80,493	-1,10,818	-2,10,608	-3,14,590	-4,21,390	-5,40,005
Reference price ²	8,725.00	8,300.00	8,750.00	10,400.00	9,865.00	11,980.00	11,980.00	11,980.00
Nbr of stocks (in thousands)	1,85,630	1,85,818	1,85,946	1,82,035	1,82,385	1,82,388	-	-
Announcement Date	02/03/22	28/02/23	29/02/24	07/04/25	27/02/26	-	-	-

¹HUF in Million²HUF

Estimates

P/E, Detailed evolution

Sector Comparison:

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.	35.6x	6.74x	23.27x	0.81%	4.86TCr
OTSUKA HOLDINGS CO., LTD.	18.17x	2.06x	9.66x	1.32%	3.57TCr
CIPLA LIMITED	27.48x	3.4x	17.39x	0.86%	1.2TCr
ZYDUS LIFESCIENCES LIMITED	27.35x	4.03x	16.4x	0.58%	1.19TCr
KRKA, D. D.	19.62x	3.43x	12.34x	3.39%	928.98Cr
ONO PHARMACEUTICAL CO., LTD.	15.54x	1.99x	6.68x	3.34%	678.73Cr
GLENMARK PHARMACEUTICALS LIMITED	34.71x	3.96x	16.84x	0.23%	669.75Cr
AJANTA PHARMA LIMITED	41.18x	7.89x	29.26x	0.96%	447.51Cr
Average	27.46x	4.19x	16.48x	1.44%	1.69TCr
Weighted average by Cap.	27.60x	4.41x	16.86x	1.21%