Company Valuation: Laboratorios Farmaceuticos Rovi, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,138 1,925 3,213 3,220 3,248 3,010 - -
Change - -53.49% 66.93% 0.22% 0.87% -7.33% - -
Enterprise Value (EV) 1 4,112 1,872 3,251 3,305 3,272 3,001 2,937 2,824
Change - -54.48% 73.7% 1.65% -1% -8.27% -2.13% -3.85%
P/E 26.7x 9.67x 18.8x 23.6x 23.1x 19.9x 17.5x 14.1x
PBR 8.59x 3.71x 5.94x 5.63x 4.89x 4x 3.42x 2.93x
PEG - 0.3x -1.3x -1.4x 7.71x 2.6x 1.3x 0.6x
Capitalization / Revenue 6.38x 2.35x 3.87x 4.22x 4.37x 3.89x 3.37x 3.08x
EV / Revenue 6.34x 2.29x 3.92x 4.33x 4.4x 3.88x 3.29x 2.89x
EV / EBITDA 20.3x 6.72x 13.3x 15.9x 15.1x 15.2x 11.4x 9.04x
EV / EBIT 22.7x 7.32x 14.8x 18.4x 17.6x 18.3x 13.2x 10.2x
EV / FCF 37.9x 10.1x 54.3x 43.5x 27.4x 23.9x 24x 17x
FCF Yield 2.64% 9.95% 1.84% 2.3% 3.65% 4.19% 4.17% 5.88%
Dividend per Share 2 0.9556 1.294 1.104 0.9351 0.9594 0.9737 1.161 1.361
Rate of return 1.29% 3.59% 1.83% 1.49% 1.51% 1.65% 1.97% 2.31%
EPS 2 2.76 3.73 3.2 2.67 2.75 2.96 3.37 4.164
Distribution rate 34.6% 34.7% 34.5% 35% 34.9% 32.9% 34.5% 32.7%
Net sales 1 648.7 817.7 829.5 763.7 743.5 774.1 892.4 978
EBITDA 1 202.9 278.7 244.5 207.4 216.2 197.6 257.3 312.3
EBIT 1 181.5 255.8 220.1 179.4 185.8 164.4 222.4 275.8
Net income 1 153.1 199.7 170.3 136.9 140.4 146.2 172.9 213.8
Net Debt 1 -25.87 -52.78 38.6 85.1 23.84 -8.499 -72.51 -185.6
Reference price 2 73.80 36.06 60.20 62.95 63.50 58.85 58.85 58.85
Nbr of stocks (in thousands) 56,069 53,375 53,370 51,149 51,149 51,143 - -
Announcement Date 23/02/22 21/02/23 27/02/24 25/02/25 24/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.88x3.88x15.19x1.65% 345.2Cr
33.12x12.04x24.4x0.6% 1,03800Cr
29.97x6.67x18.66x1.99% 65TCr
33.44x7.83x16.17x2.59% 47TCr
19.76x4.83x11.96x2.74% 36TCr
19.95x5.21x12.92x3.08% 27TCr
21.41x4.44x12.62x1.99% 26TCr
24.9x6.52x11.62x2.57% 21TCr
11.64x4.24x8.76x4.32% 18TCr
-45.54x6.63x25.88x2.19% 19TCr
Average 16.86x 6.23x 15.82x 2.37% 36.19TCr
Weighted average by Cap. 23.87x 7.78x 17.94x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ROVI Stock
  4. Valuation Laboratorios Farmaceuticos Rovi, S.A.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!