XNASGLPG
Market cap1.76bUSD
Dec 20, Last price
26.76USD
1D
1.48%
1Q
-10.20%
Jan 2017
-58.31%
IPO
125.82%
Name
Galapagos NV
Chart & Performance
Profile
Galapagos NV, an integrated biopharmaceutical company, engages in the discovery, development, and commercialization of various medicines for high unmet medical need. Its pipeline products include filgotinib, a JAK1 inhibitor that is in various phases of clinical trials for the treatment of rheumatoid arthritis, Crohn's disease, ulcerative colitis, small bowel CD, fistulizing CD, ankylosing spondylitis, psoriatic arthritis, and uveitis. The company's pipeline products also comprise GLPG1972 that has completed Phase 2b trial for treating osteoarthritis; Toledo molecules, including GLPG3970, GLPG4399, and GLPG4876 for inflammation; and GLPG4716 and Ziritaxestat to treat idiopathic pulmonary fibrosis. In addition, its other pipeline products include GLPG2737, a cystic fibrosis transmembrane conductance regulator that is in Phase 2 clinical trials to treat patients with autosomal dominant polycystic kidney disease; and GLPG0555, a JAK1 inhibitor, which is in Phase 1b for treatment of patients with osteoarthritis. The company has collaboration agreements with Gilead Sciences, Inc.; AbbVie S.à r.l.; and Novartis Pharma AG. Galapagos NV was incorporated in 1999 and is headquartered in Mechelen, Belgium.
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 | 239,724 -52.56% | 505,280 4.21% | 484,846 1.42% | |||||||
Cost of revenue | 371,535 | 766,690 | 660,554 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (131,811) | (261,410) | (175,708) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 9,613 | 2,844 | 2,423 | |||||||
Tax Rate | ||||||||||
NOPAT | (141,424) | (264,254) | (178,131) | |||||||
Net income | 211,697 -197.11% | (217,991) 73.81% | (125,422) -59.67% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,770 | 6,695 | 3,314 | |||||||
BB yield | -0.07% | -0.25% | -0.10% | |||||||
Debt | ||||||||||
Debt current | 4,652 | 7,209 | 7,204 | |||||||
Long-term debt | 14,540 | 36,593 | 46,514 | |||||||
Deferred revenue | 1,623,599 | 1,944,836 | ||||||||
Other long-term liabilities | 1,105,056 | 27,348 | 7,134 | |||||||
Net debt | (3,678,884) | (4,174,770) | (4,776,645) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (405,970) | (500,544) | (503,827) | |||||||
CAPEX | (18,706) | (36,947) | (57,879) | |||||||
Cash from investing activities | 71,186 | (1,245,514) | 541,238 | |||||||
Cash from financing activities | (5,001) | (1,487) | (3,876) | |||||||
FCF | (113,492) | (280,994) | (212,265) | |||||||
Balance | ||||||||||
Cash | 3,684,501 | 4,094,062 | 4,703,177 | |||||||
Long term investments | 13,575 | 124,510 | 127,186 | |||||||
Excess cash | 3,686,090 | 4,193,308 | 4,806,121 | |||||||
Stockholders' equity | 58,572 | (209,531) | (87,029) | |||||||
Invested Capital | 3,851,646 | 4,407,383 | 4,707,438 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 65,933 | 65,699 | 65,500 | |||||||
Price | 36.99 -10.54% | 41.35 -15.99% | 49.22 -38.84% | |||||||
Market cap | 2,438,862 -10.23% | 2,716,654 -15.73% | 3,223,910 -38.44% | |||||||
EV | (1,240,022) | (1,458,116) | (1,552,735) | |||||||
EBITDA | (88,169) | (195,844) | (141,072) | |||||||
EV/EBITDA | 14.06 | 7.45 | 11.01 | |||||||
Interest | 1,654 | 6,967 | 11,656 | |||||||
Interest/NOPBT |