Financials Farmaceutica REMEDIA S.A.

Equities

RMAH

RORMAHACNOR2

Drug Retailers

End-of-day quote Bucharest S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.704 RON +0.28% Intraday chart for Farmaceutica REMEDIA S.A. +2.03% +4.30%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 36.39 44.43 38.51 67.71 66.44 56.16
Enterprise Value (EV) 1 26.46 40.96 30.05 34.22 43.56 39.27
P/E ratio 9.69 x 14.6 x 15.8 x 1.78 x 9.21 x 9.7 x
Yield - - - 23.4% 7.16% 8.47%
Capitalization / Revenue 0.1 x 0.1 x 0.09 x 0.15 x 0.14 x 0.1 x
EV / Revenue 0.08 x 0.09 x 0.07 x 0.08 x 0.09 x 0.07 x
EV / EBITDA 7.21 x 15.1 x -58.9 x 9.95 x 4.77 x 3.81 x
EV / FCF -2.44 x -5.37 x 11.9 x -14.2 x 4.22 x 25.6 x
FCF Yield -41.1% -18.6% 8.43% -7.05% 23.7% 3.91%
Price to Book 0.82 x 0.95 x 0.78 x 0.85 x 0.97 x 0.82 x
Nbr of stocks (in thousands) 105,790 105,790 105,790 105,790 95,181 95,181
Reference price 2 0.3440 0.4200 0.3640 0.6400 0.6980 0.5900
Announcement Date 3/20/18 4/25/19 4/15/20 4/15/21 4/20/22 4/22/23
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 351.2 464 446.4 441.5 477.1 535.9
EBITDA 1 3.672 2.72 -0.5101 3.441 9.137 10.31
EBIT 1 3.014 2.037 -1.161 2.92 8.277 6.434
Operating Margin 0.86% 0.44% -0.26% 0.66% 1.73% 1.2%
Earnings before Tax (EBT) 1 4.724 3.683 3.123 42.77 8.633 7.058
Net income 1 3.765 3.048 2.441 37.77 7.233 5.809
Net margin 1.07% 0.66% 0.55% 8.56% 1.52% 1.08%
EPS 2 0.0355 0.0287 0.0230 0.3600 0.0758 0.0608
Free Cash Flow 1 -10.86 -7.63 2.534 -2.414 10.32 1.535
FCF margin -3.09% -1.64% 0.57% -0.55% 2.16% 0.29%
FCF Conversion (EBITDA) - - - - 112.94% 14.89%
FCF Conversion (Net income) - - 103.81% - 142.66% 26.42%
Dividend per Share - - - 0.1500 0.0500 0.0500
Announcement Date 3/20/18 4/25/19 4/15/20 4/15/21 4/20/22 4/22/23
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 9.93 3.47 8.46 33.5 22.9 16.9
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -10.9 -7.63 2.53 -2.41 10.3 1.54
ROE (net income / shareholders' equity) 8.81% 6.68% 5.1% 58.6% 9.77% 8.5%
ROA (Net income/ Total Assets) 1.02% 0.51% -0.26% 0.72% 2.09% 1.5%
Assets 1 369.2 596.4 -937.1 5,224 346.4 388.1
Book Value Per Share 2 0.4200 0.4400 0.4600 0.7500 0.7200 0.7200
Cash Flow per Share 2 0.0900 0.0300 0.1000 0.3200 0.2500 0.1900
Capex 1 0.44 0.99 0.8 0.08 0.04 0.04
Capex / Sales 0.12% 0.21% 0.18% 0.02% 0.01% 0.01%
Announcement Date 3/20/18 4/25/19 4/15/20 4/15/21 4/20/22 4/22/23
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. RMAH Stock
  4. Financials Farmaceutica REMEDIA S.A.