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 3,008 - -
Change - -53.49% 66.93% 0.22% 0.87% -7.4% - -
Enterprise Value (EV) 1 4,112 1,872 3,251 3,305 3,272 2,985 2,917 2,806
Change - -54.48% 73.7% 1.65% -1% -8.77% -2.28% -3.8%
P/E Ratio 26.7x 9.67x 18.8x 23.6x 23.1x 22.5x 16.5x 13.9x
PBR 8.59x 3.71x 5.94x 5.63x 4.89x 3.98x 3.41x 2.92x
PEG - 0.3x -1.3x -1.4x 7.71x -4.59x 0.5x 0.7x
Capitalization / Revenue 6.38x 2.35x 3.87x 4.22x 4.37x 3.89x 3.29x 3.05x
EV / Revenue 6.34x 2.29x 3.92x 4.33x 4.4x 3.86x 3.19x 2.84x
EV / EBITDA 20.3x 6.72x 13.3x 15.9x 15.1x 14.6x 10.8x 8.86x
EV / EBIT 22.7x 7.32x 14.8x 18.4x 17.6x 17.4x 12.4x 10x
EV / FCF 37.9x 10.1x 54.3x 43.5x 27.4x 31.6x 23.4x 17x
FCF Yield 2.64% 9.95% 1.84% 2.3% 3.65% 3.17% 4.27% 5.88%
Dividend per Share 2 0.9556 1.294 1.104 0.9351 0.9594 0.9732 1.17 1.359
Rate of return 1.29% 3.59% 1.83% 1.49% 1.51% 1.66% 1.99% 2.31%
EPS 2 2.76 3.73 3.2 2.67 2.75 2.615 3.566 4.238
Distribution rate 34.6% 34.7% 34.5% 35% 34.9% 37.2% 32.8% 32.1%
Net sales 1 648.7 817.7 829.5 763.7 743.5 774 913.1 986.9
EBITDA 1 202.9 278.7 244.5 207.4 216.2 204.2 270.3 316.7
EBIT 1 181.5 255.8 220.1 179.4 185.8 171.6 235.6 280.5
Net income 1 153.1 199.7 170.3 136.9 140.4 133 182.6 217
Net Debt 1 -25.87 -52.78 38.6 85.1 23.84 -22.53 -90.52 -201.4
Reference price 2 73.80 36.06 60.20 62.95 63.50 58.80 58.80 58.80
Nbr of stocks (in thousands) 56,069 53,375 53,370 51,149 51,149 51,149 - -
Announcement Date 2/23/22 A 2/21/23 A 2/27/24 A 2/25/25 A 2/24/26 A - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.97x12.34x25.42x0.59% 1,035B
25.47x5.87x15.96x2.24% 574B
27.52x6.71x13.7x3.05% 397B
17.45x4.31x10.59x3.08% 324B
22.84x4.75x13.5x1.84% 281B
21.11x5.44x13.22x2.98% 278B
12.49x4.69x9.58x4.02% 193B
23.02x6.15x10.74x2.85% 191B
-45.04x5.44x30.73x2.58% 156B
Average 15.43x 6.19x 15.94x 2.58% 381.1B
Weighted average by Cap. 22.87x 7.58x 17.64x 2.09%

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. LABF.F Stock
  5. Valuation Laboratorios Farmaceuticos Rovi, S.A.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!