NASDAQ: REGN - Regeneron

Yield per half year: -39.02%
Dividend yield: +0.14%
Sector: Healthcare

Reporting Regeneron

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
47.18 62.97 42.22 42.86 42.58 51.98 67.95 77.27 89.2 88.19 65.80 15.94
Выручка, млрд $
4.1 4.86 5.87 6.71 7.86 8.5 16.07 12.17 13.12 13.12 11.54 10.79
Чистая прибыль, млрд $
0.636 0.896 1.2 2.44 2.12 3.51 8.08 4.34 3.95 3.95 4.40 13.25
EV, млрд $
46.86 62.92 42.47 40.87 41.4 56.24 71.45 82.08 96.24 96.24 69.48 18.38
EBIT, млрд $
1.25 1.33 2.08 2.53 2.21 3.58 8.95 4.99 4.05 4.05 4.76 12.88
EBITDA, млрд $
1.31 1.44 2.25 2.73 2.21 3.87 9.38 5.34 4.05 4.05 4.97 12.88
Баланс стоимость, млрд $
0.8527 1.75 2.95 8.76 11.09 11.03 18.77 22.66 25.97 25.97 17.90 18.55
FCF, млрд $
0.653 0.961 1.03 1.81 2 2 6.53 4.42 3.67 3.67 3.72 12.91
Операционный денежный поток, млрд $
1.33 1.47 1.31 2.2 2.43 2.62 7.08 5.01 4.59 4.59 4.35 13.56
Операционная прибыль, млрд $
1.25 1.33 2.08 2.53 2.21 3.58 8.95 4.74 4.05 4.05 4.71 12.88
Операционные расходы, млрд $
2.46 3.23 3.4 3.74 4.87 3.8 4.69 5.62 7.07 7.07 5.21 7.74
CAPEX, млрд $
0.678 0.512 0.273 0.3831 0.4296 0.6146 0.5519 0.5901 0.9264 0.9264 0.6225 16.61


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.8091 0.5352 1.41 1.47 1.62 2.19 2.89 3.11 2.73 2.73 2.51 11.00
Short Term Investments $
0.2361 0.5035 0.5968 1.34 1.6 1.39 2.81 4.64 8.11 8.11 3.71 38.35
Long term investments $
0.3701 0.2759 0.8643 1.49 1.76 3.26 3.14 6.84 6.59 5.4 5.05 10.62
Total Receivables $
1.47 1.61 1.97 2.24 2.67 4.11 6.04 5.33 5.67 5.67 4.76 16.26
Total Current Assets $
3.38 3.91 5.6 6.45 10.56 12.75 20.52 22.06 19.48 19.48 17.07 13.03
Чистые активы, млрд $
3.65 4.45 6.14 6.45 10.56 12.75 20.52 3.76 16.91 22.06 12.90 9.87
Активы, млрд $
5.61 6.97 8.76 11.73 14.81 17.16 25.43 29.21 33.08 33.08 23.94 17.44
Short Term Debt $
0.000939 0.3502 0.4526 0.1273 0.4688 -0.0908 1.63 0.7197 0.72 0.72 0.6895 8.96
Long Term Debt $
0.3629 0.3516 0.7035 0.7085 0.7139 1.98 1.98 1.98 1.98 1.98 1.73 22.63
Задолженность, млрд $
1.95 2.52 2.62 2.98 3.72 6.14 6.67 6.55 7.11 7.11 6.04 13.83
Чистый долг, млрд $
-0.3189 -0.0564 -0.1093 -0.7592 -0.9039 0.502 -0.1859 -0.4045 -0.0271 -0.0271 -0.2039 -50.41
Долг, млрд $
0.4902 0.4788 0.7035 0.7085 0.7139 2.7 2.7 2.7 2.7 2.7 2.30 30.48
Interest income $
0.0142 0.0072 0.0251 0.0137 0.0881 0.0458 0.1601 0.4177 0.1451 98.07
Расходы на обслуживание долга $
0.0142 0.0072 0.0251 0.0282 0.0302 0.0569 0.0573 0.0594 0.073 0.073 0.0554 19.31
Чист. проц. доходы, млрд $
-0.0072 0.0251 0.0137 0.0881 -0.0569 0.0458 0.1601 0.4177 0.4177 0.1310 36.51
Goodwill $
-6.84 -6.8400 0.00
Амортизация, млрд $
0.0749 0.1047 0.1455 0.1482 0.2103 0.2907 0.4363 0.3414 0.421 0.421 0.3399 14.89
Себестоимость, млрд $
0.3927 0.2997 0.3971 0.4341 0.7822 1.12 2.44 1.56 0.8837 0.8837 1.36 2.47
Товарно материальные запасы $
0.2386 0.3994 0.7261 1.15 1.42 1.92 1.95 2.4 2.58 2.58 2.05 12.69


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 5.52 7.7 10.34 21.29 18.46 30.52 71.97 38.22 34.77 34.77 38.79 13.50
Цена акции ао 367.09 375.96 373.5 375.48 483.11 759.66 878.29 712.33 634.14 634.14 693.51 5.59
Число акций ао, млн 115 116 115 114 114 115 112 113.5 113.7 113.7 113.64 -0.05
FCF/акцию 5.68 8.29 8.92 15.78 17.46 17.41 58.19 38.99 32.26 32.26 32.86 13.06


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 20.53 22.1 22.63 32.81 21.32 31.77 54.21 20.94 16.26 15.22 29.56 28.90 -5.27
ROA, % 13.42 14.23 15.23 23.85 15.94 21.98 37.91 15.88 12.69 11.95 9.53 20.88 -4.46
ROIC, % 21.85 13.65 18.37 19.85 20.84 30.3 20.14 27.94 45.25 43.65 17.65 28.89 16.77
ROS, % 35.82 38.47 31.28 45.51 58.38 35.64 30.14 30.14 30.14 30.14 23.21 36.89 -12.39
ROCE, % 29.91 33.85 24.63 16.98 24.91 40.7 19.69 13.65 15.58 15.58 35.43 22.91 -8.96
Ebit margin, % 28.1 42.74 56.6 41.03 30.85 30.85 30.85 40.41 -6.31
Рентаб EBITDA, % 29.66 38.3 40.68 28.1 45.51 58.38 43.83 30.85 30.85 30.85 31.33 41.88 -7.48
Чистая рентаб, % 30.5 27.4 35.4 36.42 26.91 41.35 50.25 35.64 30.14 30.14 23.20 36.86 2.29
Operation Margin, % 35.41 37.77 28.1 42.09 55.67 38.93 30.85 30.85 30.85 30.85 27.09 37.43 -11.14
Чистая процентная маржа, % 20.16 12.35 15.5 18.42 20.41 36.42 26.91 41.35 50.25 48.06 24.17 35.07 19.75
Доходность FCF, % 1.32 1.38 1.53 2.43 4.49 5.09 3.35 10.33 5.86 4.11 5.75 -4.19


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
107.5 53.5 34.1 17.03 20 15.86 8.87 19.01 24.35 24.35 27.98 17.62 4.01
P/BV
17.2 8.7 6.7 4.75 3.81 5.06 3.82 3.64 3.71 3.71 7.37 4.01 -0.53
P/S
16.4 9 7.9 6.2 5.38 6.56 4.46 6.78 7.34 7.34 6.93 6.10 6.41
P/FCF
41.39 23.48 21.38 27.47 10.95 17.07 25.94 24.05 24.05 24.05 37.86 20.41 17.04
E/P
0.0244 0.0605 0.0539 0.0588 0.1278 0.0574 0.0443 0.0448 0.0448 0.0448 0.04 0.0638 -18.91
EV/EBITDA
35.66 43.64 18.88 14.97 18.74 14.54 7.61 15.38 23.78 23.78 22.92 16.01 4.88
EV/EBIT
18.74 15.45 7.77 16.44 23.78 23.78 23.78 23.78 19.11 25.07
EV/S
9.39 8.42 5.27 7.2 3.92 6.74 7.34 7.34 7.34 7.34 7.21 6.54 13.37
EV/FCF
46.84 47.8 20.7 30.52 9.65 18.55 26.24 26.24 26.24 26.24 41.58 21.38 22.15
Debt/EBITDA
0.31 0.2595 0.3231 0.697 0.2877 0.5063 0.6679 0.6679 0.6679 0.6679 2.20 0.5595 18.35
Netdebt/Ebitda
-0.05 -0.54 -0.61 -0.05 -0.02 -0.0758 -0.0067 -0.0067 -0.0067 -0.0067 1.12 -0.0232 -19.65
Debt/Ratio
0.3 0.25 0.25 0.36 0.26 0.0925 0.0817 0.0817 0.0817 0.0817 0.23 0.1195 -20.67
Debt/Equity
0.43 0.34 0.34 0.56 0.36 0.1192 0.1041 0.1225 0.1225 0.1225 2.64 0.1657 -19.39
Debt/Net Income
0.5347 0.9781 0.3374 1.03 0.3343 0.6227 0.6837 0.6837 0.6837 0.6837 3.19 0.6016 15.38
Бета
0.16 0.19 0.24 0.1774 -2.57 1.62 1.62 -0.29 -0.0685 53.52
Индекс Альтмана
12.18 11.01 9.14 8 2.16 1.8 46.49 -484.41 -484.41 -484.41 -65.39 -183.6740 -395.22


Dividends

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.2946 0.5475 0.5002 0.3587 0.4252 5.04
Дивиденд
0 0 0 0 0 0 0 0 0.88 0.88 0.8800 0.00
Див доход, ао, %
0 0 0 0 0 0 0 0 0.1388 0.1388 1.83 0.1388 0.00
Дивиденды / прибыль, %
0 0 0 0 0 0 0 0 0 0 40.48


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
2.05 2.08 2.19 3.04 2.74 2.91 3.59 4.44 3.79 7.87
Всего задолженность
1.44 2.1 2.7 23.31
Персонал, чел
9766 10368 11851 13450 8.33