|
Market Closed -
Euronext Dublin
10:25:00 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 3.980 EUR | -1.49% |
|
+0.76% | +13.07% |
| 08/09 | Uniphar plc, H1 2026 Earnings Call, Sep 08, 2026 | |
| 08/09 | Uniphar reports higher profit and on track to hit 2028 target | AN |
Company Valuation: Uniphar plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,365 | 846.3 | 737.1 | 578.8 | 913.7 | 1,033 | - | - |
| Change | - | -38% | -12.9% | -21.48% | 57.86% | 13.07% | - | - |
| Enterprise Value (EV) 1 | 1,532 | 1,058 | 1,033 | 881.7 | 1,242 | 1,381 | 1,347 | 1,285 |
| Change | - | -30.97% | -2.32% | -14.68% | 40.92% | 11.14% | -2.47% | -4.61% |
| P/E | 28.1x | 18.6x | 16.5x | 9.02x | 18.1x | 17.3x | 16.4x | 14x |
| PBR | 5.43x | 2.92x | 2.21x | 1.44x | 2.26x | 2.34x | 2.09x | 1.85x |
| PEG | - | -3.01x | -9.18x | 0.2x | -1.1x | 0.9x | 3.13x | 0.8x |
| Capitalization / Revenue | 0.7x | 0.41x | 0.29x | 0.21x | 0.3x | 0.32x | 0.3x | 0.29x |
| EV / Revenue | 0.79x | 0.51x | 0.4x | 0.32x | 0.4x | 0.43x | 0.39x | 0.36x |
| EV / EBITDA | 17.7x | 10.8x | 8.91x | 7.14x | 9.49x | 9.46x | 8.29x | 7.35x |
| EV / EBIT | 25.7x | 15.2x | 13.3x | 10.4x | 13.6x | 13x | 12.2x | 11x |
| EV / FCF | 36.8x | 15.4x | 33.1x | 19.7x | 14.6x | -18.5x | 21.7x | 12.8x |
| FCF Yield | 2.72% | 6.51% | 3.02% | 5.07% | 6.83% | -5.41% | 4.62% | 7.81% |
| Dividend per Share 2 | 0.0166 | 0.017 | 0.0183 | 0.0192 | 0.0202 | 0.0222 | 0.024 | 0.0258 |
| Rate of return | 0.33% | 0.55% | 0.68% | 0.91% | 0.57% | 0.56% | 0.6% | 0.65% |
| EPS 2 | 0.178 | 0.167 | 0.164 | 0.235 | 0.195 | 0.2306 | 0.2427 | 0.2852 |
| Distribution rate | 9.33% | 10.2% | 11.2% | 8.17% | 10.4% | 9.61% | 9.91% | 9.03% |
| Net sales 1 | 1,943 | 2,071 | 2,553 | 2,770 | 3,075 | 3,243 | 3,411 | 3,587 |
| EBITDA 1 | 86.48 | 98.04 | 116 | 123.5 | 130.9 | 146 | 162.5 | 174.8 |
| EBIT 1 | 59.55 | 69.57 | 77.76 | 85.15 | 91.43 | 106.1 | 110.6 | 117.1 |
| Net income 1 | 48.08 | 45.59 | 44.82 | 64.2 | 51.09 | 61.33 | 66.95 | 76.25 |
| Net Debt 1 | 167.4 | 211.5 | 296.2 | 302.9 | 328.8 | 347.8 | 313.8 | 251.7 |
| Reference price 2 | 5.000 | 3.100 | 2.700 | 2.120 | 3.520 | 3.980 | 3.980 | 3.980 |
| Nbr of stocks (in thousands) | 2,73,015 | 2,73,015 | 2,73,015 | 2,73,015 | 2,59,574 | 2,59,574 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.26x | 0.43x | 9.46x | 0.56% | 115.35Cr | |
| 41.54x | 14.06x | 31.11x | 0.48% | 1,26300Cr | |
| 39.99x | 6.71x | 18.89x | 1.95% | 66TCr | |
| 38.61x | 8.62x | 17.83x | 2.33% | 52TCr | |
| 21.74x | 5.27x | 13.12x | 2.48% | 39TCr | |
| 109.15x | 6.06x | 25.73x | 2.28% | 37TCr | |
| 23.19x | 5.97x | 14.41x | 2.71% | 31TCr | |
| 24.47x | 4.9x | 13.63x | 1.77% | 29TCr | |
| 29.56x | 7.53x | 13.48x | 2.16% | 25TCr | |
| -49.1x | 7.47x | 29.35x | 1.93% | 21TCr | |
| Average | 29.64x | 6.70x | 18.70x | 1.87% | 42.63TCr | |
| Weighted average by Cap. | 37.28x | 8.84x | 21.96x | 1.69% |
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
- Stock Market
- Stocks
- UPR Stock
- Valuation Uniphar plc
Select your edition
All financial news and data tailored to specific country editions
