Company Valuation: Pilulka Lékárny

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 4,212 1,639 665.8 291 460.1
Change - -61.1% -59.37% -56.3% 58.14%
Enterprise Value (EV) 1 4,141 1,618 732 329.2 499.8
Change - -60.93% -54.76% -55.02% 51.8%
P/E - -25.2x -3.81x -2.31x -11.8x
PBR - 11.7x 20.3x -3.1x -3.44x
PEG - - -0x 0.1x 0.2x
Capitalization / Revenue 1.77x 0.67x 0.31x 0.22x 0.53x
EV / Revenue 1.74x 0.66x 0.34x 0.25x 0.57x
EV / EBITDA 497x -54.3x -5.82x -3.65x -329x
EV / EBIT -296x -33.9x -4.93x -3x -30.3x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - -25.76 -64.63 -46.46 -14.36
Distribution rate - - - - -
Net sales 1 2,380 2,447 2,132 1,304 876.4
EBITDA 1 8.327 -29.82 -125.7 -90.27 -1.521
EBIT 1 -13.99 -47.67 -148.6 -109.9 -16.48
Net income 1 -25.5 -64.94 -174.9 -125.7 -38.87
Net Debt 1 -71.61 -20.67 66.16 38.28 39.66
Reference price 2 1,685.00 650.00 246.00 107.50 170.00
Nbr of stocks (in thousands) 2,500 2,521 2,707 2,707 2,707
Announcement Date 04/04/23 04/04/23 29/05/24 25/04/25 15/06/26
1CZK in Million2CZK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.47Cr
17.01x0.69x10.92x-.--% 1.47TCr
20.37x0.99x15.41x-.--% 678.07Cr
15.81x0.7x7.33x2.36% 586.51Cr
12.62x0.8x5.77x3.4% 356.52Cr
16.43x1x7.47x3.93% 343.64Cr
14.51x1.23x7.47x5.7% 324.52Cr
13.08x0.53x4.23x5.28% 286.07Cr
40.98x - - - 265.95Cr
23.23x0.67x8.54x1.77% 172.07Cr
Average 19.34x 0.83x 8.39x 2.8% 448.52Cr
Weighted average by Cap. 18.20x 0.81x 9.61x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PINK Stock
  4. Valuation Pilulka Lékárny