XSWXGALE
Market cap4.07bUSD
Dec 20, Last price
72.90CHF
1D
0.14%
1Q
0.55%
IPO
69.53%
Name
Galenica AG
Chart & Performance
Profile
Galenica AG operates as a healthcare service provider in Switzerland and internationally. It operates through two segments, Products & Care, and Logistics & IT. The Products & Care segment operates 520 pharmacies, including 368 owned pharmacies and 152 partner pharmacies under the Amavita, Sun Store, and Coop Vitality brands. This segment also offers medication for treatment of patients at home; launches and distributes a portfolio of consumer health, pharmaceutical, and parapharmaceutical products; and marketing and sale services to partners in the healthcare market. The Logistics & IT segment provides range of specialized pre-wholesale services, including storage, distribution, and debt collection to pharmaceutical and healthcare companies. This segment also offers logistics and IT services, and master data system for the healthcare market; develops management solutions for the healthcare market; and publishes printed and electronic technical information on pharmaceutical products, as well as complete management solutions for pharmacies. The company was founded in 1927 and is headquartered in Bern, Switzerland.
Valuation
Title CHF 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 | 3,746,011 -6.68% | 4,014,348 4.69% | 3,834,679 10.20% | |||||||
Cost of revenue | 3,470,668 | 3,779,887 | 3,614,861 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 275,343 | 234,461 | 219,818 | |||||||
NOPBT Margin | 7.35% | 5.84% | 5.73% | |||||||
Operating Taxes | 29,245 | 33,767 | 34,850 | |||||||
Tax Rate | 10.62% | 14.40% | 15.85% | |||||||
NOPAT | 246,098 | 200,694 | 184,968 | |||||||
Net income | 173,598 5.13% | 165,132 -1.52% | 167,680 -2.65% | |||||||
Dividends | (110,266) | (104,443) | (89,204) | |||||||
Dividend yield | 3.04% | 2.78% | 2.62% | |||||||
Proceeds from repurchase of equity | (6,063) | 4,348 | 3,859 | |||||||
BB yield | 0.17% | -0.12% | -0.11% | |||||||
Debt | ||||||||||
Debt current | 50,484 | 268,637 | 92,769 | |||||||
Long-term debt | 421,598 | 417,853 | 579,878 | |||||||
Deferred revenue | 183,005 | 173,334 | ||||||||
Other long-term liabilities | 609,230 | 17,008 | 27,277 | |||||||
Net debt | 9,371 | 376,644 | 314,939 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 225,710 | 236,873 | 333,095 | |||||||
CAPEX | (76,374) | (70,366) | (60,073) | |||||||
Cash from investing activities | (124,167) | (130,621) | (88,345) | |||||||
Cash from financing activities | (79,053) | (177,207) | (139,525) | |||||||
FCF | 283,546 | 156,984 | 412,942 | |||||||
Balance | ||||||||||
Cash | 116,159 | 93,927 | 164,982 | |||||||
Long term investments | 346,552 | 215,919 | 192,726 | |||||||
Excess cash | 275,410 | 109,129 | 165,974 | |||||||
Stockholders' equity | 1,487,012 | 1,257,278 | 1,248,188 | |||||||
Invested Capital | 1,993,757 | 1,803,472 | 1,738,185 | |||||||
ROIC | 12.96% | 11.33% | 10.63% | |||||||
ROCE | 12.13% | 11.65% | 10.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 49,895 | 49,804 | 49,632 | |||||||
Price | 72.75 -3.71% | 75.55 10.21% | 68.55 16.19% | |||||||
Market cap | 3,629,857 -3.53% | 3,762,660 10.59% | 3,402,241 16.53% | |||||||
EV | 3,643,005 | 4,143,185 | 3,723,319 | |||||||
EBITDA | 378,343 | 334,783 | 318,226 | |||||||
EV/EBITDA | 9.63 | 12.38 | 11.70 | |||||||
Interest | 15,809 | 5,508 | 5,659 | |||||||
Interest/NOPBT | 5.74% | 2.35% | 2.57% |