MTAADIA
Market cap5.60bUSD
Dec 20, Last price
100.25EUR
1D
0.81%
1Q
-2.62%
Jan 2017
78.22%
IPO
738.21%
Name
DiaSorin SpA
Chart & Performance
Profile
DiaSorin S.p.A. develops, manufactures, and distributes immunodiagnostics and molecular diagnostics testing kits in Europe, Africa, North America, Central and South America, the Asia Pacific, and China. The company provides various immunodiagnostic LIAISON platforms, including LIAISON XS, LIAISON XL, and LIAISON XL LAS; and molecular diagnostics platform comprising of LIAISON MDX for use in the amplification of nucleic acids to diagnose viral infections through the identification of virus in patient's biological sample. It has partnership agreements with QIAGEN for diagnostic solution for Latent Tuberculosis detection; TTP for the development of molecular Point-of-Care solution; and MeMed for the launch of a test differentiating between viral and bacterial infections. The company was founded in 1968 and is headquartered in Saluggia, Italy.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,148,210 -15.64% | 1,361,138 9.98% | 1,237,654 40.43% | |||||||
Cost of revenue | 911,145 | 964,166 | 787,586 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 237,065 | 396,972 | 450,068 | |||||||
NOPBT Margin | 20.65% | 29.16% | 36.36% | |||||||
Operating Taxes | 42,708 | 85,830 | 88,603 | |||||||
Tax Rate | 18.02% | 21.62% | 19.69% | |||||||
NOPAT | 194,357 | 311,142 | 361,465 | |||||||
Net income | 159,849 -33.65% | 240,907 -22.53% | 310,968 25.46% | |||||||
Dividends | (58,967) | (57,052) | (54,709) | |||||||
Dividend yield | 1.13% | 0.75% | 0.57% | |||||||
Proceeds from repurchase of equity | (18,534) | 116,142 | (1,319,770) | |||||||
BB yield | 0.36% | -1.53% | 13.69% | |||||||
Debt | ||||||||||
Debt current | 109,649 | 120,020 | 100,411 | |||||||
Long-term debt | 1,154,005 | 1,301,467 | 1,370,869 | |||||||
Deferred revenue | 40,917 | |||||||||
Other long-term liabilities | 70,752 | 80,041 | 43,983 | |||||||
Net debt | 884,877 | 1,179,685 | 1,053,195 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 311,663 | 389,341 | 400,664 | |||||||
CAPEX | (113,241) | (113,686) | (117,373) | |||||||
Cash from investing activities | (29,102) | (231,952) | (1,611,193) | |||||||
Cash from financing activities | (235,961) | (333,043) | 1,256,486 | |||||||
FCF | 237,640 | 242,352 | 86,219 | |||||||
Balance | ||||||||||
Cash | 378,751 | 413,218 | 403,020 | |||||||
Long term investments | 26 | (171,416) | 15,065 | |||||||
Excess cash | 321,366 | 173,745 | 356,202 | |||||||
Stockholders' equity | 2,124,597 | 1,838,102 | 1,469,806 | |||||||
Invested Capital | 2,480,008 | 2,764,245 | 2,485,540 | |||||||
ROIC | 7.41% | 11.85% | 22.31% | |||||||
ROCE | 7.90% | 12.53% | 14.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 55,746 | 58,050 | 57,587 | |||||||
Price | 93.24 -28.50% | 130.40 -22.13% | 167.45 -1.56% | |||||||
Market cap | 5,197,751 -31.33% | 7,569,704 -21.50% | 9,642,887 2.92% | |||||||
EV | 6,081,985 | 8,750,150 | 10,697,644 | |||||||
EBITDA | 352,091 | 550,239 | 546,061 | |||||||
EV/EBITDA | 17.27 | 15.90 | 19.59 | |||||||
Interest | 34,966 | 21,974 | ||||||||
Interest/NOPBT | 8.81% | 4.88% |