Valuation Uniphar plc

Stocks

Market Closed - Euronext Dublin Other stock markets 19:55:00 06/08/2026 +04			5-day change	1st Jan Change
4.250 ^EUR	-0.35%		0.00%	+20.74%

07-28	EARNINGS AND TRADING: Restore names new CEO as half-year profit climbs	AN
07-28	Uniphar Flags Higher H1 Earnings	MT

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	1,103	-	-
Change	-	-38%	-12.9%	-21.48%	57.86%	20.74%	-	-
Enterprise Value (EV) ¹	1,532	1,058	1,033	881.7	1,242	1,419	1,373	1,284
Change	-	-30.97%	-2.32%	-14.68%	40.92%	14.24%	-3.28%	-6.48%
P/E	28.1x	18.6x	16.5x	9.02x	18.1x	19x	16.1x	14.7x
PBR	5.43x	2.92x	2.21x	1.44x	2.26x	2.53x	2.23x	1.98x
PEG	-	-3.01x	-9.18x	0.2x	-1.1x	1.3x	0.9x	1.49x
Capitalization / Revenue	0.7x	0.41x	0.29x	0.21x	0.3x	0.34x	0.33x	0.31x
EV / Revenue	0.79x	0.51x	0.4x	0.32x	0.4x	0.44x	0.41x	0.36x
EV / EBITDA	17.7x	10.8x	8.91x	7.14x	9.49x	9.81x	8.54x	7.46x
EV / EBIT	25.7x	15.2x	13.3x	10.4x	13.6x	13.6x	12.5x	11.1x
EV / FCF	36.8x	15.4x	33.1x	19.7x	14.6x	-22.6x	17.3x	12.8x
FCF Yield	2.72%	6.51%	3.02%	5.07%	6.83%	-4.43%	5.79%	7.84%
Dividend per Share ²	0.0166	0.017	0.0183	0.0192	0.0202	0.0208	0.0216	0.0228
Rate of return	0.33%	0.55%	0.68%	0.91%	0.57%	0.49%	0.51%	0.54%
EPS ²	0.178	0.167	0.164	0.235	0.195	0.2234	0.2632	0.2891
Distribution rate	9.33%	10.2%	11.2%	8.17%	10.4%	9.31%	8.19%	7.9%
Net sales ¹	1,943	2,071	2,553	2,770	3,075	3,212	3,371	3,529
EBITDA ¹	86.48	98.04	116	123.5	130.9	144.7	160.7	172.1
EBIT ¹	59.55	69.57	77.76	85.15	91.43	104	109.5	115.4
Net income ¹	48.08	45.59	44.82	64.2	51.09	54.8	67.07	72.67
Net Debt ¹	167.4	211.5	296.2	302.9	328.8	316.3	269.7	180.8
Reference price ²	5.000	3.100	2.700	2.120	3.520	4.250	4.250	4.250
Nbr of stocks (in thousands)	273,015	273,015	273,015	273,015	259,574	259,574	-	-
Announcement Date	01/03/22	28/02/23	27/02/24	25/02/25	24/02/26	-	-	-

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.($)
UNIPHAR PLC	19.09x	0.44x	9.83x	0.49%	1.28B
MCKESSON CORPORATION	20.74x	0.25x	14.32x	0.38%	103B
CARDINAL HEALTH, INC.	33.68x	0.24x	15.38x	0.86%	56.03B
SIGMA HEALTHCARE LIMITED	46.71x	3.29x	30.57x	1.33%	24.18B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.58x	0.2x	4.83x	2.63%	8.2B
HUADONG MEDICINE CO., LTD	12.6x	0.95x	7.67x	2.68%	7.25B
SINOPHARM GROUP CO. LTD.	6.05x	0.1x	2.69x	4.89%	6.87B
H. LUNDBECK A/S	9.07x	1.7x	5.44x	3.62%	6.17B
GALENICA AG	24.68x	1.17x	14.69x	3.02%	5.22B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.61x	0.12x	4.33x	4.25%	3.63B
Average	19.48x	0.85x	10.98x	2.42%	22.15B
Weighted average by Cap.	25.38x	0.66x	15.00x	1.12%