XMADALM
Market cap1.82bUSD
Dec 20, Last price
8.16EUR
1D
0.00%
1Q
-2.74%
Jan 2017
-43.51%
IPO
-44.42%
Name
Almirall SA
Chart & Performance
Profile
Almirall, S.A., a biopharmaceutical company, engages in the research, development, manufacture, and sale of skin-health related medicines in Europe, the United States, and internationally. The company offers its products for dermatological diseases comprising actinic keratosis, atopic dermatitis, androgenic alopecia, psoriasis, onychomycosis, oncodermatology, acne, and orphan indications, as well as for cardiovascular, musculo-skeletal, respiratory, and nervous system; alimentary tract and metabolism; antiinfectives for systemic use; genito urinary system and sex hormones; immunostimulants; and systematic hormonal preparations. Its products include Ilumetri, Solaraze, Actikerall, Ciclopoli, Skilarence, Aczone, Decoderm, Cordran Tape, Azelex, Klisyri, Tazorac, Seysara, Veltin, Almax, Ebastel, Sativex, Crestor, and Efficib/Tesavel. Almirall, S.A. has collaboration and partnership agreements with Tyris Therapeutics, BIOMAP, the University of Dundee, Kaken Pharmaceutical Co Ltd., Ichnos Sciences Inc., the University Carlos III Madrid and MEDINA Foundation, 23andMe, Inc., HitGen Ltd., WuXi Biologics, Eli Lilly and Company, and Athenex, Inc. The company was formerly known as Laboratorios Almirall, S.A. and changed its name to Almirall, S.A. in May 2009. Almirall, S.A. was founded in 1943 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 | 894,516 3.62% | 863,248 4.36% | 827,195 -48.78% | |||||||
Cost of revenue | 503,450 | 289,175 | 252,661 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 391,066 | 574,073 | 574,534 | |||||||
NOPBT Margin | 43.72% | 66.50% | 69.46% | |||||||
Operating Taxes | 21,283 | 26,746 | 31,774 | |||||||
Tax Rate | 5.44% | 4.66% | 5.53% | |||||||
NOPAT | 369,783 | 547,327 | 542,760 | |||||||
Net income | (38,474) -998.72% | 4,281 -110.48% | (40,859) -155.01% | |||||||
Dividends | (2,592) | (12,419) | (11,746) | |||||||
Dividend yield | 0.16% | 0.76% | 0.58% | |||||||
Proceeds from repurchase of equity | 197,924 | |||||||||
BB yield | -11.92% | |||||||||
Debt | ||||||||||
Debt current | 17,210 | 16,714 | 18,445 | |||||||
Long-term debt | 429,847 | 426,197 | 398,100 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 102,554 | 89,947 | 121,200 | |||||||
Net debt | 36,089 | 159,433 | 128,657 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 93,485 | 155,102 | 233,852 | |||||||
CAPEX | (33,499) | (116,480) | (71,152) | |||||||
Cash from investing activities | (122,559) | (68,543) | (57,255) | |||||||
Cash from financing activities | 168,205 | (45,122) | (134,878) | |||||||
FCF | 368,429 | 505,413 | 611,884 | |||||||
Balance | ||||||||||
Cash | 388,090 | 248,823 | 207,386 | |||||||
Long term investments | 22,878 | 34,655 | 80,502 | |||||||
Excess cash | 366,242 | 240,316 | 246,528 | |||||||
Stockholders' equity | 920,392 | 1,008,233 | 951,526 | |||||||
Invested Capital | 1,602,958 | 1,545,579 | 1,537,345 | |||||||
ROIC | 23.49% | 35.51% | 32.92% | |||||||
ROCE | 19.16% | 30.81% | 30.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 196,992 | 180,758 | 178,910 | |||||||
Price | 8.43 -6.75% | 9.04 -20.00% | 11.30 3.48% | |||||||
Market cap | 1,660,643 1.63% | 1,634,052 -19.17% | 2,021,683 -2.01% | |||||||
EV | 1,696,732 | 1,793,485 | 2,150,340 | |||||||
EBITDA | 515,382 | 694,709 | 694,471 | |||||||
EV/EBITDA | 3.29 | 2.58 | 3.10 | |||||||
Interest | 15,388 | 7,439 | 12,972 | |||||||
Interest/NOPBT | 3.93% | 1.30% | 2.26% |