XETRPSG
Market cap299mUSD
Dec 23, Last price
24.00EUR
1D
1.69%
1Q
13.21%
IPO
-28.99%
Name
PharmaSGP Holding SE
Chart & Performance
Profile
PharmaSGP Holding SE manufactures over-the-counter drugs, and other healthcare products in Germany. The company's pharmaceutical products include Baldriparan for the treatment of sleep disorders; Spalt, Formigran, and Kamol massage cream for the treatment of different pain conditions; RubaXX pharmaceutical drops for the treatment of rheumatic pain in bones, tendons, and muscles; Restaxil pharmaceutical drops for the treatment of nerve pain in neck and back; Fulminan, a beauty drink for problems in areas, such as eye area, buttocks, or thighs; DESEO pharmaceutical drops for sexual weakness; Neradin, a drug for sexual dysfunction; and TAUMEA, a drug for the treatment of vertigo. It also offers products for the treatment of chronic indications, including pain and other age-related ailments. The company sells its products through pharmacies and wholesalers. It exports its products to European countries comprising Austria, Italy, Belgium, Spain, and France. The company was founded in 2012 and is based in Gräfelfing, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | |||||||
Revenues | 101,099 17.80% | 85,824 31.34% | 65,344 3.32% | ||||
Cost of revenue | 60,185 | 46,410 | 38,273 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 40,914 | 39,414 | 27,071 | ||||
NOPBT Margin | 40.47% | 45.92% | 41.43% | ||||
Operating Taxes | 5,496 | 3,849 | 3,516 | ||||
Tax Rate | 13.43% | 9.77% | 12.99% | ||||
NOPAT | 35,418 | 35,565 | 23,555 | ||||
Net income | 16,397 37.17% | 11,954 11.82% | 10,690 0.47% | ||||
Dividends | (5,875) | (5,400) | |||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (286) | ||||||
BB yield | |||||||
Debt | |||||||
Debt current | 8,155 | 8,063 | 85,193 | ||||
Long-term debt | 66,718 | 2,036 | 195 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 339 | 73,225 | 62 | ||||
Net debt | 32,857 | (24,627) | 64,564 | ||||
Cash flow | |||||||
Cash from operating activities | 26,639 | 24,713 | 12,240 | ||||
CAPEX | (53) | (787) | (83,459) | ||||
Cash from investing activities | (866) | (787) | (83,459) | ||||
Cash from financing activities | (17,649) | (12,108) | 84,042 | ||||
FCF | 31,735 | 35,756 | 21,164 | ||||
Balance | |||||||
Cash | 40,766 | 33,882 | 20,824 | ||||
Long term investments | 1,250 | 844 | |||||
Excess cash | 36,961 | 30,435 | 17,557 | ||||
Stockholders' equity | 1,634 | (7,023) | 22,197 | ||||
Invested Capital | 112,436 | 119,859 | 89,270 | ||||
ROIC | 30.49% | 34.01% | 49.06% | ||||
ROCE | 35.62% | 34.55% | 25.28% | ||||
EV | |||||||
Common stock shares outstanding | 11,993 | 12,000 | 12,000 | ||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | 50,210 | 48,664 | 30,644 | ||||
EV/EBITDA | |||||||
Interest | 4,410 | 2,007 | 643 | ||||
Interest/NOPBT | 10.78% | 5.09% | 2.38% |