OTCMMKKGY
Market cap62bUSD
Dec 20, Last price
28.72USD
1D
0.53%
1Q
-18.48%
Name
Merck KGaA
Chart & Performance
Profile
MERCK Kommanditgesellschaft auf Aktien operates in the healthcare, life science, and electronics sectors worldwide. It discovers, develops, manufactures, and markets pharmaceutical and biological prescription drugs to treat neurology and immunology, oncology, fertility, and cardiology metabolism and endocrinology. The company also supplies products, tools, and services for research laboratories, pharma and biotech production, and industrial and testing laboratories. In addition, it offers material for integrated circuits, liquid crystals, organic light-emitting diodes, photoresists, smart antenna, and liquid crystal glazing solutions, as well as effect pigments for use in automotive coatings, cosmetics, industrial, and plastic applications. It has strategic alliances with Pfizer Inc.; agreement with Novartis AG; and license agreements with Debiopharm International SA and MoonLake Immunotherapeutics AG. The company was founded in 1668 and is headquartered in Darmstadt, Germany. MERCK Kommanditgesellschaft auf Aktien is a subsidiary of E. Merck Kommanditgesellschaft.
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 | 20,993,000 -5.57% | 22,232,000 12.93% | 19,687,000 12.28% | |||||||
Cost of revenue | 16,309,000 | 16,451,000 | 14,714,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,684,000 | 5,781,000 | 4,973,000 | |||||||
NOPBT Margin | 22.31% | 26.00% | 25.26% | |||||||
Operating Taxes | 650,000 | 948,000 | 859,000 | |||||||
Tax Rate | 13.88% | 16.40% | 17.27% | |||||||
NOPAT | 4,034,000 | 4,833,000 | 4,114,000 | |||||||
Net income | 2,824,000 -15.09% | 3,326,000 8.87% | 3,055,000 53.75% | |||||||
Dividends | (1,152,000) | (955,000) | (748,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 702,000 | 1,198,000 | 2,496,000 | |||||||
Long-term debt | 9,754,000 | 9,691,000 | 8,729,000 | |||||||
Deferred revenue | 3,000 | 3,000 | 3,000 | |||||||
Other long-term liabilities | 3,799,000 | 2,526,000 | 3,830,000 | |||||||
Net debt | 7,235,000 | 8,582,000 | 8,828,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,784,000 | 4,259,000 | 4,616,000 | |||||||
CAPEX | (1,807,000) | (1,806,000) | (1,421,000) | |||||||
Cash from investing activities | (1,892,000) | (2,743,000) | (1,578,000) | |||||||
Cash from financing activities | (1,732,000) | (1,555,000) | (2,504,000) | |||||||
FCF | 2,009,000 | 3,026,000 | 3,099,000 | |||||||
Balance | ||||||||||
Cash | 2,413,000 | 1,642,000 | 1,623,000 | |||||||
Long term investments | 808,000 | 665,000 | 774,000 | |||||||
Excess cash | 2,171,350 | 1,195,400 | 1,412,650 | |||||||
Stockholders' equity | 22,941,000 | 21,843,000 | 16,125,000 | |||||||
Invested Capital | 38,329,650 | 36,053,600 | 32,955,350 | |||||||
ROIC | 10.85% | 14.01% | 12.92% | |||||||
ROCE | 11.57% | 15.00% | 13.90% | |||||||
EV | ||||||||||
Common stock shares outstanding | 434,778 | 434,778 | 434,778 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 6,466,000 | 7,811,000 | 6,735,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 272,000 | 235,000 | 272,000 | |||||||
Interest/NOPBT | 5.81% | 4.07% | 5.47% |