OTCMGIKLY
Market cap7.24bUSD
Dec 19, Last price
4.91USD
1D
-4.29%
1Q
-10.58%
Jan 2017
-50.90%
IPO
10.34%
Name
Grifols SA
Chart & Performance
Profile
Grifols, S.A. engages in the procurement, manufacture, preparation, and sale of therapeutic products, primarily hemoderivatives. The company operates through Bioscience, Hospital, Diagnostic, Bio Supplies, and Others divisions. The Bioscience division researches, develops, produces, and markets plasma-derived medicines and other innovative solutions to treat patients with chronic, rare, prevalent, and life-threatening diseases. It offers immunoglobulins, alpha-1 antitrypsin, albumin, clotting factors, and hyperimmune globulins. The Hospital division offers non-biological pharmaceutical products and medical supplies clinical nutrition, intravenous therapy, and medical devices. The Diagnostic division researches, develops, produces, and commercializes diagnostic products that span the healthcare continuum–from prevention, screening, diagnosis, and prognosis to disease and treatment monitoring–to serve professionals. The Bio Supplies division provides biological materials for life-science research, clinical trials, and for manufacturing pharmaceutical and diagnostic products. Its products and services are used by healthcare providers to diagnose and treat patients with hemophilia, immune deficiencies, infectious diseases, and other medical conditions. The company serves public and private customers; and wholesalers, distributors, group purchasing organizations, blood banks, hospitals and care institutions, and national health systems. Grifols, S.A. has a technology collaboration agreement with Mondragon. The company was founded in 1940 and is headquartered in Barcelona, Spain.
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 | 6,591,977 8.71% | 6,063,967 22.92% | 4,933,118 -7.62% | |||||||
Cost of revenue | 5,854,061 | 5,384,000 | 4,386,911 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 737,916 | 679,967 | 546,207 | |||||||
NOPBT Margin | 11.19% | 11.21% | 11.07% | |||||||
Operating Taxes | 43,349 | 90,111 | 85,126 | |||||||
Tax Rate | 5.87% | 13.25% | 15.58% | |||||||
NOPAT | 694,567 | 589,856 | 461,081 | |||||||
Net income | 59,315 -71.52% | 208,279 -21.50% | 265,327 -57.10% | |||||||
Dividends | (592) | (258,946) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3,459) | (125,703) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 897,915 | 681,273 | 2,394,182 | |||||||
Long-term debt | 10,330,852 | 10,085,796 | 7,803,848 | |||||||
Deferred revenue | 13,807 | 15,123 | 15,036 | |||||||
Other long-term liabilities | 930,814 | 1,001,788 | 33,344 | |||||||
Net debt | 10,017,942 | 7,626,942 | 5,153,455 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 208,283 | (10,867) | 596,975 | |||||||
CAPEX | (209,538) | (375,560) | (315,088) | |||||||
Cash from investing activities | (397,636) | (1,978,823) | (29,393) | |||||||
Cash from financing activities | 186,045 | (173,493) | 1,472,923 | |||||||
FCF | (968,909) | (1,260,117) | (75,385) | |||||||
Balance | ||||||||||
Cash | 645,720 | 591,235 | 2,684,600 | |||||||
Long term investments | 565,105 | 2,548,892 | 2,359,975 | |||||||
Excess cash | 881,226 | 2,836,929 | 4,797,919 | |||||||
Stockholders' equity | 7,214,505 | 8,619,764 | 8,311,224 | |||||||
Invested Capital | 18,153,510 | 16,352,845 | 12,697,008 | |||||||
ROIC | 4.03% | 4.06% | 3.84% | |||||||
ROCE | 3.69% | 3.36% | 3.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 679,092 | 678,411 | 678,540 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,179,834 | 1,087,831 | 905,974 | |||||||
EV/EBITDA | ||||||||||
Interest | 596,864 | 362,629 | 233,813 | |||||||
Interest/NOPBT | 80.89% | 53.33% | 42.81% |