Subscribe

Uniphar plc (UPR.IR)

EUR4.51 -0.04 (-0.88%)
IE DUB Healthcare Medical - Distribution
Address 4045 Kingswood Road D24 V06K
Dublin, IE
CEO Gerard Rabbette
Website uniphar.ie
IPO 2019-07-17
ISIN IE00BJ5FQX74

Explore sections of this company profile

Also trades on Euronext Dublin · UPR.IR (EUR) London Stock Exchange · UPR.L (GBp)
Description

Uniphar plc functions as a multifaceted healthcare solutions provider, serving markets across the Republic of Ireland, the United Kingdom, and various international territories. Its operations are segmented into three primary divisions: Commercial & Clinical, Product Access, and Supply Chain & Retail. The Commercial & Clinical division provides outsourced services encompassing sales, marketing, and integrated account management for pharmaceutical and medical device manufacturers, also managing the distribution and support for medical device producers. The Product Access division facilitates access to pharmaceutical and medical treatments through on-demand services, fostering vital connections between manufacturers and healthcare stakeholders; additionally, its exclusive access services establish tailored distribution agreements for crucial pharmaceutical brands. The Supply Chain & Retail division manages the pre-wholesale and wholesale distribution of pharmaceutical, healthcare, and animal health products to pharmacies, hospitals, and veterinary practices, and also oversees a network of retail pharmacies operating under the Life, Allcare, and Hickey's banners. Beyond its core divisional activities, Uniphar delivers a broad spectrum of specialized services, including pharmacy support, comprehensive pharmaceutical supply chain management, specialist nursing and infusion services, medical device distribution, and healthcare technology solutions. It further extends its expertise through data intelligence, consultancy, pharmaceutical advisory, and medical affairs services, alongside online pharmacy operations, product fostering, and data analytics for the pharmaceutical sector. Established in 1967, Uniphar plc maintains its headquarters in Dublin, Ireland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR4.51 -0.04 (-0.88%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
467.4K
Beta
1.11
Float Shares
233.75M
Free Float %
90.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.11% -0.44% +9.62% +11.49% +20.95% +29.55% +26.67% +38.18% +32.56% +289.74% +289.74%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.51
DCF (Unlevered) 5.75 +27.6%
DCF (Levered) 4.75 +5.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 7 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.43
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Distribution: +5.6%
    +11.0% Q4'25: +21.5% (vs Q4'23)
  • EPS growth Medical - Distribution: +4.9%
    -16.7% Q4'25: +18.2% (vs Q4'23)
  • FCF margin FCF growth · Medical - Distribution: +37.6%
    +3.8% Q4'25: +4.8% (vs Q4'23)
  • EBIT margin Medical - Distribution: +3.0%
    +3.0% Q4'25: +3.3% (vs Q4'23)
  • ROIC Medical - Distribution: +5.7%
    +8.5% Q4'25: +20.5% (vs Q4'23)
  • Share dilution Medical - Distribution: +0.0%
    -4.1% Q4'25: -4.9% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Medical - Distribution: 0.87×
    5.11× Q4'25: 2.26× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.13) × ERP
WACC = 65% × Ke + 35% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5.75 Current price: 4.51
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
6 EPS Ana.
Dec 2027
8 Rev. Ana.
6 EPS Ana.
Dec 2028
7 Rev. Ana.
5 EPS Ana.
Dec 2029
3 Rev. Ana.
1 EPS Ana.
Dec 2030
6 Rev. Ana.
1 EPS Ana.
Revenue
1.67B
est: 1.63B (+2.5%)
1.82B
est: 1.76B (+3.8%)
1.94B
est: 1.96B (-0.8%)
2.07B
est: 2.05B (+1.0%)
2.55B
est: 2.68B (-4.8%)
2.77B
est: 2.72B (+1.7%)
3.07B
est: 2.98B (+3.1%)
3.22B
3.14B – 3.25B
+8.1% YoY
3.38B
3.28B – 3.43B
+4.9% YoY
3.55B
3.55B – 3.56B
+5.0% YoY
3.75B
3.65B – 3.79B
+5.6% YoY
4.12B
4.01B – 4.16B
+9.8% YoY
EBITDA
51.27M
est: 70.49M (-27.3%)
59.39M
est: 76.20M (-22.1%)
89.66M
est: 84.92M (+5.6%)
92.44M
est: 88.91M (+4.0%)
112.90M
est: 120.92M (-6.6%)
136.44M
est: 122.84M (+11.1%)
126.85M
est: 134.52M (-5.7%)
145.42M
141.81M – 146.46M
+8.1% YoY
152.59M
147.90M – 154.48M
+4.9% YoY
160.23M
160.01M – 160.45M
+5.0% YoY
169.24M
164.52M – 170.90M
+5.6% YoY
185.81M
180.63M – 187.64M
+9.8% YoY
EBIT
32.97M
est: 49.29M (-33.1%)
39.40M
est: 53.28M (-26.1%)
62.73M
est: 59.38M (+5.6%)
63.97M
est: 62.17M (+2.9%)
77.49M
est: 85.61M (-9.5%)
101.08M
est: 86.97M (+16.2%)
91.14M
est: 95.23M (-4.3%)
102.95M
100.40M – 103.69M
+8.1% YoY
108.03M
104.71M – 109.36M
+4.9% YoY
113.44M
113.29M – 113.59M
+5.0% YoY
119.81M
116.48M – 120.99M
+5.6% YoY
131.55M
127.88M – 132.84M
+9.8% YoY
Net Income
21.03M
est: 30.11M (-30.2%)
27.83M
est: 31.19M (-10.8%)
48.08M
est: 45.62M (+5.4%)
45.59M
est: 50.15M (-9.1%)
44.82M
est: 42.80M (+4.7%)
64.20M
est: 52.61M (+22.0%)
51.09M
est: 61.50M (-16.9%)
67.65M
66.73M – 68.57M
+10.0% YoY
73.98M
72.02M – 75.94M
+9.4% YoY
73.04M
68.67M – 85.29M
-1.3% YoY
90.72M
87.44M – 91.88M
+24.2% YoY
131.17M
126.42M – 132.85M
+44.6% YoY
SGA
140.62M
est: 186.33M (-24.5%)
170.77M
est: 201.43M (-15.2%)
215.18M
est: 224.48M (-4.1%)
253.75M
est: 235.04M (+8.0%)
312.62M
est: 321.05M (-2.6%)
342.95M
est: 326.15M (+5.2%)
366.56M
est: 357.16M (+2.6%)
386.10M
376.52M – 388.88M
+8.1% YoY
405.14M
392.68M – 410.15M
+4.9% YoY
425.43M
424.85M – 426.00M
+5.0% YoY
449.34M
436.82M – 453.75M
+5.6% YoY
493.34M
479.60M – 498.19M
+9.8% YoY
EPS
0.11
est: 0.11 (-0.3%)
0.11
est: 0.11 (-3.7%)
0.18
est: 0.17 (+7.7%)
0.17
est: 0.18 (-7.5%)
0.16
est: 0.17 (-3.3%)
0.24
est: 0.20 (+18.0%)
0.20
est: 0.23 (-14.7%)
0.26
0.25 – 0.26
+10.6% YoY
0.28
0.28 – 0.29
+8.1% YoY
0.31
0.26 – 0.33
+9.2% YoY
0.35
0.33 – 0.35
+13.1% YoY
0.50
0.48 – 0.51
+44.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-28 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-27 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-26 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-25 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-22 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-21 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-20 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-19 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-18 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-15 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-14 B+ 3/5 4/5 4/5 4/5 1/5 2/5 3/5
2026-05-13 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-12 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-11 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-08 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-06 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-05-05 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-29 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 4/5 4/5 4/5 1/5 3/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
261.03M
OE per share TTM
0.98
Owner's Yield
22.05%
Maintenance CapEx ratio
27.24%
Maint CapEx / Avg PPE
8.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 44 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI Ireland ETF EIRL 3.06% 2.29M 0.50%
2 UBS MSCI EMU Small Cap UCITS ETF EUR dis UEFD.DE 0.21% 1.54M 0.33%
3 iShares MSCI EMU Small Cap UCITS ETF CES1.L 0.20% 2.11M 0.58%
4 Avantis International Small Cap Equity ETF AVDS 0.11% 336.0K 0.30%
5 State Street SPDR MSCI Europe Small Cap Value Weighted UCITS ETF EUR Acc ZPRX.DE 0.09% 695.0K 0.30%
6 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.08% 73.2K 0.38%
7 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.08% 73.2K 0.38%
8 iShares MSCI Europe Small-Cap ETF IEUS 0.08% 137.4K 0.41%
9 Xtrackers MSCI Europe Small Cap UCITS ETF 1C XXSC.L 0.08% 2.60M 0.30%
10 WisdomTree International SmallCap Dividend Fund DLS 0.06% 625.0K 0.58%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
26.0K
Shares Outstanding
259.57M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Gerard Rabbette Chief Executive Officer & Executive Director 2M male
Timothy Dolphin Chief Financial Officer & Executive Director 1M male
Padraic Dempsey Chief Commercial Officer 880.6K male
Dermot Ryan Managing Director male
Aisling McCarthy General Counsel & Company Secretary female
Rick Hughes Managing Director of Uniphar Logistics
Seamus Egan Head of Corporate Development male
Kay Bonavita Chief Commercial Officer for Uniphar Logistics female
Allan Smylie Head of Strategy and Investor Relations male
Brian O'Shaughnessy CCO and Commercial Lead of C&C Pharma & Product Access male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits