XNYSLLY
Market cap745bUSD
Jan 24, Last price
785.41USD
1D
2.45%
1Q
-12.02%
Jan 2017
967.86%
Name
Eli Lilly and Co
Chart & Performance
Profile
Eli Lilly and Company discovers, develops, and markets human pharmaceuticals worldwide. It offers Basaglar, Humalog, Humalog Mix 75/25, Humalog U-100, Humalog U-200, Humalog Mix 50/50, insulin lispro, insulin lispro protamine, insulin lispro mix 75/25, Humulin, Humulin 70/30, Humulin N, Humulin R, and Humulin U-500 for diabetes; and Jardiance, Trajenta, and Trulicity for type 2 diabetes. The company provides Alimta for non-small cell lung cancer (NSCLC) and malignant pleural mesothelioma; Cyramza for metastatic gastric cancer, gastro-esophageal junction adenocarcinoma, metastatic NSCLC, metastatic colorectal cancer, and hepatocellular carcinoma; Erbitux for colorectal cancers, and various head and neck cancers; Retevmo for metastatic NSCLC, medullary thyroid cancer, and thyroid cancer; Tyvyt for relapsed or refractory classic Hodgkin's lymph and non-squamous NSCLC; and Verzenio for HR+, HER2- metastatic breast cancer, node positive, and early breast cancer. It offers Olumiant for rheumatoid arthritis; and Taltz for plaque psoriasis, psoriatic arthritis, ankylosing spondylitis, and non-radiographic axial spondylarthritis. The company offers Cymbalta for depressive disorder, diabetic peripheral neuropathic pain, generalized anxiety disorder, fibromyalgia, and chronic musculoskeletal pain; Emgality for migraine prevention and episodic cluster headache; and Zyprexa for schizophrenia, bipolar I disorder, and bipolar maintenance. Its Bamlanivimab and etesevimab, and Bebtelovimab for COVID-19; Cialis for erectile dysfunction and benign prostatic hyperplasia; and Forteo for osteoporosis. The company has collaborations with Incyte Corporation; Boehringer Ingelheim Pharmaceuticals, Inc.; AbCellera Biologics Inc.; Junshi Biosciences; Regor Therapeutics Group; Lycia Therapeutics, Inc.; Kumquat Biosciences Inc.; Entos Pharmaceuticals Inc.; and Foghorn Therapeutics Inc. Eli Lilly and Company was founded in 1876 and is headquartered in Indianapolis, Indiana.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 34,124,100 19.56% | 28,541,400 0.79% | |||||||
Cost of revenue | 23,336,800 | 21,261,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 10,787,300 | 7,280,400 | |||||||
NOPBT Margin | 31.61% | 25.51% | |||||||
Operating Taxes | 1,314,200 | 561,600 | |||||||
Tax Rate | 12.18% | 7.71% | |||||||
NOPAT | 9,473,100 | 6,718,800 | |||||||
Net income | 5,240,400 -16.08% | 6,244,800 11.88% | |||||||
Dividends | (4,069,300) | (3,535,800) | |||||||
Dividend yield | 0.77% | 1.07% | |||||||
Proceeds from repurchase of equity | (750,000) | (1,500,000) | |||||||
BB yield | 0.14% | 0.45% | |||||||
Debt | |||||||||
Debt current | 6,904,500 | 1,501,100 | |||||||
Long-term debt | 19,428,200 | 14,737,500 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 7,528,600 | 6,751,400 | |||||||
Net debt | 20,352,800 | 11,125,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 4,240,100 | 7,084,400 | |||||||
CAPEX | (3,447,600) | (2,484,000) | |||||||
Cash from investing activities | (7,152,700) | (3,261,600) | |||||||
Cash from financing activities | 3,495,600 | (5,406,700) | |||||||
FCF | 629,300 | 6,403,700 | |||||||
Balance | |||||||||
Cash | 2,927,700 | 2,211,800 | |||||||
Long term investments | 3,052,200 | 2,901,800 | |||||||
Excess cash | 4,273,695 | 3,686,530 | |||||||
Stockholders' equity | 6,670,700 | 6,917,700 | |||||||
Invested Capital | 39,343,905 | 29,603,770 | |||||||
ROIC | 27.48% | 23.31% | |||||||
ROCE | 24.73% | 21.81% | |||||||
EV | |||||||||
Common stock shares outstanding | 903,284 | 904,619 | |||||||
Price | 582.92 59.34% | 365.84 32.45% | |||||||
Market cap | 526,542,309 59.10% | 330,945,815 31.42% | |||||||
EV | 546,986,909 | 342,196,415 | |||||||
EBITDA | 12,314,600 | 8,802,900 | |||||||
EV/EBITDA | 44.42 | 38.87 | |||||||
Interest | 485,900 | 331,600 | |||||||
Interest/NOPBT | 4.50% | 4.55% |