Market cap
$26,632 Mln
Revenue (TTM)
$3,644 Mln
P/E Ratio
61.9
P/B Ratio
5.1
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 13.57 | 7.82 | -4.42 | 33.91 | 27.71 |
| EBIT | 302.91 | 1.89 | -42.72 | 59.99 | 36.53 |
| Net Profit | 132.37 | 1,467.05 | -38.49 | -5.40 | 31.51 |
| EPS | 132.23 | 110.39 | -42.21 | -8.18 | 24.76 |
| Book Value | -- | -- | 10.32 | 28.08 | 29.22 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| 18.71 | 13.34 | 14.15 | 17.01 | 16.83 |
| Net Margin
| 16.30 | 23.78 | 12.02 | 14.40 | 16.56 |
| Return on equity
| 11.85 | 12.73 | 8.44 | 10.70 | 12.29 |
| Return on Capital
| 8.27 | 7.98 | -- | 7.01 | 8.70 |
| Return on Assets
| 6.84 | 6.42 | 4.41 | 5.86 | 7.25 |
| Debt to Equity (x)
| -- | -- | 0.48 | 0.51 | 0.55 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
7.01
|
8.70
|
9.09
|
17.66
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
8.44
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
8.44
|
10.70
|
12.29
|
12.55
|
35.38
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROA
4.41
--
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
4.41
|
5.86
|
7.25
|
7.42
|
13.35
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EBIT Margin
14.15
--
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
14.15
|
17.01
|
16.83
|
22.27
|
9.74
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Margin
12.02
--
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
12.02
|
14.40
|
16.56
|
17.95
|
46.20
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-4.42
--
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
-4.42
|
0.12
|
0.47
|
0.69
|
0.08
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EBIT Growth
-42.72
--
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
-42.72
|
13.68
|
10.84
|
287.03
|
1,123.06
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Profit Growth
-38.49
--
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
-38.49
|
-2.43
|
37.12
|
-31.98
|
872.40
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EPS Growth
-42.21
--
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
-42.21
|
-0.01
|
0.35
|
-0.38
|
7.38
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Book Value Growth
8.41
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
8.41
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.48
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
0.48
|
0.51
|
0.55
|
0.25
|
0.62
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.00
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
4.27
--
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
4.27
|
3.85
|
3.16
|
3.51
|
2.33
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Quick Ratio
4.09
--
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
4.09
|
3.67
|
2.90
|
3.42
|
2.26
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Interest Coverage
7.46
--
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
7.46
|
7.38
|
6.70
|
8.22
|
1.45
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
19.69
--
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
19.69
|
18.64
|
19.61
|
29.98
|
31.44
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Asset Turnover
0.37
--
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
0.37
|
0.41
|
0.44
|
0.42
|
0.30
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
65.88
|
73.16
|
88.67
|
122.70
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
78.45
|
69.19
|
44.25
|
52.72
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
36.90
|
15.59
|
20.30
|
26.12
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
107.43
|
126.76
|
112.62
|
149.30
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
61.86
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
61.86
|
50.85
|
47.74
|
43.70
|
13.33
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Price / Book Value
5.10
--
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
5.10
|
5.23
|
5.46
|
4.23
|
3.49
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
24.63
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
24.63
|
23.95
|
29.13
|
20.77
|
21.14
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
26,632
--
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Horizon Pharma PLC (HZNP)
|
26,632
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|