| Company Name |
Market Cap |
TEV |
TEV/LTM Total Rev |
TEV/LTM EBITDA |
TEV/LTM EBIT |
P/Diluted EPS Before Extra |
P/TangBV |
| Ajanta Pharma Ltd. |
828 |
828 |
x |
2x |
3x |
6x |
- |
| American Medical Systems Holdings Inc. |
992 |
1,623 |
3x |
15x |
19x |
74x |
- |
| Antibiotice S.A. |
682 |
682 |
- |
- |
- |
- |
- |
| B. Braun Melsungen AG |
0 |
0 |
- |
- |
- |
- |
- |
| Beximco Pharmaceuticals |
6,878 |
9,659 |
3x |
11x |
14x |
16x |
1x |
| Boston Scientific Corp. |
18,490 |
25,227 |
3x |
12x |
20x |
-37x |
- |
| CONMED Corp. |
728 |
940 |
1x |
9x |
12x |
18x |
31x |
| Corin Group plc |
195 |
200 |
7x |
40x |
64x |
98x |
9x |
| Covidien, Ltd. |
21,312 |
24,278 |
2x |
10x |
12x |
- |
- |
| Cubist Pharmaceuticals Inc. |
951 |
946 |
3x |
14x |
17x |
20x |
12x |
| CYTYC Corp. |
5,882 |
6,154 |
9x |
23x |
28x |
95x |
- |
| Dongsung Pharmaceutical Co. Ltd. |
30,847 |
50,425 |
1x |
8x |
11x |
7x |
1x |
| EastPharma Ltd |
630 |
545 |
21x |
- |
- |
- |
2x |
| FDC Ltd. |
4,796 |
4,609 |
- |
- |
- |
8x |
- |
| Gilead Sciences Inc. |
44,645 |
44,926 |
11x |
20x |
21x |
29x |
13x |
| Glenmark Pharmaceuticals Ltd. |
111,659 |
111,659 |
- |
- |
- |
25x |
- |
| Gyrus Group plc |
963 |
1,054 |
5x |
25x |
36x |
65x |
- |
| Han All Pharmaceutical Co. Ltd. |
103,764 |
112,403 |
1x |
42x |
159x |
- |
2x |
| Hanger Orthopedic Group Inc. |
251 |
675 |
1x |
8x |
10x |
17x |
- |
| Hologic Inc. |
7,317 |
9,199 |
10x |
34x |
43x |
- |
- |
| Hovid Berhad |
198 |
481 |
2x |
10x |
13x |
10x |
2x |
| Ilsung Pharmaceuticals Co. Ltd. |
296,237 |
277,419 |
4x |
12x |
13x |
17x |
1x |
| Indoco Remedies Limited |
3,023 |
3,224 |
1x |
5x |
6x |
7x |
1x |
| Invacare Corp. |
743 |
1,218 |
1x |
10x |
15x |
- |
-8x |
| Japan Lifeline Co. Ltd. |
6,504 |
7,143 |
x |
8x |
15x |
17x |
x |
| Japan Medical Dynamic Marketing Inc. |
4,426 |
17,480 |
2x |
8x |
- |
26x |
x |
| Joincare Pharmaceutical Group Industry Co. Ltd. |
12,217 |
13,085 |
5x |
22x |
33x |
17x |
6x |
| Kimberly-Clark Corp. |
27,235 |
33,453 |
2x |
10x |
12x |
16x |
13x |
| Langer Inc. |
22 |
51 |
1x |
52x |
- |
- |
- |
| Lannett Co. Inc. |
65 |
72 |
1x |
32x |
- |
- |
1x |
| LG Life Sciences Ltd. |
850,399 |
851,120 |
4x |
24x |
69x |
81x |
4x |
| Mercian Corp. |
25,573 |
34,333 |
x |
9x |
44x |
53x |
1x |
| Mochida Pharmaceutical Co. Ltd. |
109,133 |
86,307 |
1x |
6x |
7x |
13x |
1x |
| Natco Pharma Ltd. |
2,405 |
2,405 |
- |
- |
- |
8x |
- |
| Nippon Chemiphar Co., Ltd. |
19,462 |
21,707 |
1x |
14x |
17x |
- |
3x |
| North China Pharmaceutical Company Ltd. |
7,591 |
11,420 |
3x |
21x |
40x |
81x |
7x |
| Northeast Pharmaceutical Group Co., Ltd. |
4,858 |
5,340 |
2x |
- |
48x |
184x |
6x |
| Novartis AG |
110,732 |
103,451 |
3x |
10x |
13x |
17x |
4x |
| Orthofix International NV |
691 |
973 |
2x |
10x |
15x |
63x |
- |
| Ossur Hf. |
36,547 |
36,830 |
110x |
610x |
1031x |
- |
- |
| Paul Hartmann AG |
590 |
590 |
x |
6x |
12x |
15x |
- |
| Pliva d.d. |
15,434 |
16,389 |
3x |
16x |
28x |
- |
- |
| Reyoung Pharmaceutical Holdings Ltd. |
60 |
204 |
x |
1x |
2x |
1x |
x |
| Sam Chun Dang Pharmacy |
57,300 |
44,609 |
1x |
6x |
10x |
18x |
1x |
| Samil Pharmaceutical Co. Ltd. |
70,125 |
61,923 |
1x |
- |
4x |
11x |
1x |
| Schering-Plough Corp. |
33,027 |
42,696 |
3x |
42x |
287x |
-20x |
-14x |
| Shanghai Modern Pharmaceutical Co. Ltd. |
2,796 |
2,723 |
4x |
19x |
22x |
30x |
6x |
| Shenzhen Accord Pharmaceutical Co. Ltd. |
2,305 |
3,028 |
x |
16x |
20x |
21x |
5x |
| Shire plc |
5,724 |
6,095 |
3x |
11x |
16x |
- |
- |
| SK Chemicals Co. |
1,007,838 |
1,007,838 |
x |
3x |
4x |
41x |
- |
| Southwest Synthetic Pharmaceutical Corporation Ltd |
1,743 |
1,969 |
4x |
35x |
65x |
114x |
10x |
| Strides Arcolab Ltd. |
4,946 |
4,946 |
- |
- |
- |
-9x |
- |
| Synergy Healthcare plc |
317 |
428 |
2x |
9x |
19x |
29x |
144x |
| The Cooper Companies Inc. |
1,480 |
2,402 |
2x |
12x |
22x |
- |
84x |
| Toray Industries Inc. |
789,442 |
1,325,311 |
1x |
7x |
13x |
15x |
1x |
| Torii Pharmaceutical Co., Ltd. |
39,742 |
29,634 |
1x |
4x |
5x |
12x |
1x |
| Toyama Chemical Co. Ltd. |
170,441 |
178,608 |
7x |
105x |
- |
- |
7x |
| United Medical Systems International AG (UMS) |
20 |
30 |
1x |
2x |
3x |
6x |
8x |
| ViroPharma Inc. |
580 |
245 |
1x |
2x |
2x |
7x |
2x |
| Whanin Pharmaceutical Co. Ltd. |
114,963 |
74,259 |
1x |
5x |
6x |
11x |
1x |
| Wyeth Ltd. |
9,425 |
9,425 |
- |
- |
- |
11x |
- |
| |
|
High |
110x |
610x |
1031x |
184x |
144x |
| |
|
Low |
x |
1x |
2x |
-37x |
-14x |
| |
|
Mean |
5x |
28x |
49x |
30x |
9x |
| |
|
Median |
2x |
11x |
15x |
17x |
2x |
