Valuation Virbac

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 24/07/2026 pm IST			5-day change	1st Jan Change
332.00 ^EUR	-0.75%		+1.84%	-7.13%

21/07	Virbac: Impressive execution in Q2; we smell a guidance upgrade in Q3
21/07	Despite the escalation in the Middle East, European stocks stay the course

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	2,781	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-7.13%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,908	2,857	2,740
Change	-	-47.37%	61.45%	-5.49%	12.37%	-8.2%	-1.77%	-4.07%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.3x	14.7x	13.4x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.18x	1.92x	1.71x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.2x	1.4x	1.38x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.79x	1.69x	1.6x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.88x	1.73x	1.58x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.23x	8.27x	7.35x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.5x	10.3x	9.04x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	34.4x	23.8x	18.5x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.91%	4.2%	5.4%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.044	2.383
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.52%	0.62%	0.72%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.58	24.77
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	1,550	1,647	1,733
EBITDA ¹	215.1	223.4	232.8	283	289.5	314.9	345.3	373
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	278	303.2
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.9	208.8
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	332.00	332.00	332.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIRBAC	16.29x	1.88x	9.23x	0.52%	316.68Cr
ZOETIS INC.	11.79x	3.93x	8.98x	2.85%	3.16TCr
ELANCO ANIMAL HEALTH INCORPORATED	254.18x	3.05x	15.39x	-.--%	1.24TCr
BLUESTAR ADISSEO COMPANY	7.34x	1.05x	3.88x	3.58%	362.51Cr
VIMIAN GROUP AB	33.32x	3.82x	13.63x	-.--%	184.16Cr
JINYU BIO-TECHNOLOGY CO., LTD.	47.33x	-	-	0.76%	180.59Cr
PHIBRO ANIMAL HEALTH CORPORATION	13.75x	1.29x	7.65x	1.4%	138.06Cr
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	15.91x	2.01x	9.27x	1.93%	104.15Cr
VETOQUINOL SA	15.1x	1.07x	5.09x	1.29%	95Cr
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	31.35x	-	-	0.48%	95Cr
Average	44.64x	2.26x	9.14x	1.28%	587.83Cr
Weighted average by Cap.	65.31x	3.28x	10.14x	1.9%