XETRBIO
Market cap1.25bUSD
Dec 23, Last price
41.40EUR
1D
0.00%
1Q
-0.48%
Jan 2017
160.38%
Name
Biotest AG
Chart & Performance
Profile
Biotest Aktiengesellschaft develops, manufactures, and sells biological medicines in Germany and internationally. It operates through Therapy, Plasma & Services, and Other segments. The company offers its products in hematology, clinical immunology, and intensive care medicine areas. Its products include Haemoctin and Vihuma for the treatment of haemophilia A acute therapy and prophylaxis; and Haemonine for haemophilia B acute therapy and prophylaxis. The company's products also comprise Cytotect CP biotest for cytomegalovirus infections; Fovepta for hepatitis B prophylaxis in neonates; Hepatect for prophylaxis of hepatitis B reinfection; Intratect and IgG Next Genration for primary immune and secondary antibody deficiency syndromes and autoimmune diseases, as well as neurological indications; Varitect for the treatment of varicella zoster virus infections; and Zutectra for hepatitis B re-infection prophylaxis after liver transplantation. In addition, it provides Albiomin and Biseko to restore and maintain circulating blood volume; Cofact for the treatment of clotting factors deficiency; Fibrinogen to treat congenital fibrinogen deficiency; Trimodulin for the community-acquired pneumonia and COVID-19; and Pentaglobin to treat bacterial infections. The company was formerly known as Biotest Serum-Institut GmbH and changed its name to Biotest Aktiengesellschaft in 1986. The company was founded in 1946 and is headquartered in Dreieich, Germany. As of January 21, 2022, Biotest Aktiengesellschaft operates as a subsidiary of Grifols, S.A.
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 | 684,600 32.65% | 516,100 0.10% | 515,600 6.48% | |||||||
Cost of revenue | 551,500 | 522,400 | 568,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 133,100 | (6,300) | (52,800) | |||||||
NOPBT Margin | 19.44% | |||||||||
Operating Taxes | (20,700) | 800 | 700 | |||||||
Tax Rate | ||||||||||
NOPAT | 153,800 | (7,100) | (53,500) | |||||||
Net income | 127,000 -501.90% | (31,600) -50.08% | (63,300) 101.59% | |||||||
Dividends | (800) | (800) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 260,100 | 9,400 | 6,400 | |||||||
Long-term debt | 487,500 | 593,900 | 516,700 | |||||||
Deferred revenue | 127,200 | |||||||||
Other long-term liabilities | 97,000 | 135,600 | (1,900) | |||||||
Net debt | 601,200 | 481,600 | 414,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,700) | (40,500) | 33,900 | |||||||
CAPEX | (33,400) | (29,300) | (18,200) | |||||||
Cash from investing activities | 1,300 | (37,000) | (23,400) | |||||||
Cash from financing activities | (6,800) | 89,600 | 22,600 | |||||||
FCF | (28,300) | (62,200) | 9,400 | |||||||
Balance | ||||||||||
Cash | 118,500 | 136,600 | 117,500 | |||||||
Long term investments | 27,900 | (14,900) | (8,600) | |||||||
Excess cash | 112,170 | 95,895 | 83,120 | |||||||
Stockholders' equity | 279,100 | 151,300 | 160,600 | |||||||
Invested Capital | 1,173,530 | 982,305 | 917,580 | |||||||
ROIC | 14.27% | |||||||||
ROCE | 10.35% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 39,571 | 39,571 | 39,571 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 169,000 | 29,500 | (21,700) | |||||||
EV/EBITDA | ||||||||||
Interest | 40,000 | 19,700 | 13,200 | |||||||
Interest/NOPBT | 30.05% |