Last Price$155.4(2.4%)
Market Cap$8,979.7M
LTM Net Income
($20.7M)
YoY Growth
N/A
3Y CAGR
N/A
5Y CAGR
N/A
Stock quality & Intrinsic value
6/10
80.8% overvalued
Repligen Corporation Net Income
Annual
Quarterly
LTM
Crunching data... Almost there!
| Mar'04 | Mar'05 | Mar'06 | Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ($9,550.9K) | ($2,983.6K) | $696.9K | ($889.3K) | $37.1M | $5,746.0K | ($4,063.8K) | ($43.5K) | $14.2M | $16.1M | $8,170.2K | $9,345.0K | $11.7M | $28.4M | $16.6M | $21.4M | $59.9M | $128.3M | $186.0M | $35.6M |
Overvalued or undervalued?
Check the intrinsic value for RGEN
and see if it's the right time to invest.
Repligen Corporation (RGEN) Net Income comparison analysis
General
LTM Net Income
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Repligen CorporationRGEN
($20.7M)
N/A
N/A
N/A
Median Peer Set
$618.4M
30.4%
0.0%
10.0%
Intuitive Surgical, Inc.ISRG
$2,322.6M
29.2%
10.9%
11.0%
Becton, Dickinson and CompanyBDX
$1,748.0M
39.2%
(0.3%)
14.2%
ResMed Inc.RMD
$1,248.7M
40.2%
33.7%
22.4%
Alcon Inc.ALC
$1,018.0M
4.5%
39.4%
N/A
Hologic, Inc.HOLX
$744.0M
44.4%
(24.3%)
24.6%
West Pharmaceutical Services, Inc.WST
$492.7M
(17.0%)
(9.4%)
15.3%
The Cooper Companies, Inc.COO
$392.3M
33.3%
(48.9%)
(3.4%)
AptarGroup, Inc.ATR
$374.5M
31.7%
15.3%
9.1%
Masimo CorporationMASI
($304.9M)
N/A
N/A
N/A
Baxter International Inc.BAX
($649.0M)
N/A
N/A
N/A
RGEN key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Mar'04 | Mar'05 | Mar'06 | Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 6.9 0.0% | 9.4 35.4% | 12.9 37.9% | 14.1 9.0% | 19.3 37.1% | 29.4 52.2% | 21.0 (28.6%) | 27.3 30.1% | 62.3 128.2% | 68.2 9.5% | 63.5 (6.8%) | 83.5 31.5% | 104.5 25.1% | 141.2 35.1% | 194.0 37.4% | 270.2 39.3% | 366.3 35.5% | 670.5 83.1% | 801.5 19.5% | 632.4 (21.1%) |
| Cost of Goods Sold (COGS) | 3.2 | 3.9 | 3.6 | 3.6 | 6.2 | 6.8 | 5.5 | 7.1 | 27.2 | 25.2 | 28.0 | 35.3 | 47.1 | 67.1 | 86.0 | 119.1 | 156.6 | 279.3 | 345.8 | 323.5 |
% margin | 3.7 53.0% | 5.5 58.5% | 9.4 72.5% | 10.5 74.3% | 13.1 68.1% | 22.6 76.9% | 15.5 73.7% | 20.2 73.9% | 35.1 56.4% | 43.0 63.1% | 35.5 55.9% | 48.3 57.8% | 57.4 54.9% | 74.2 52.5% | 108.1 55.7% | 151.1 55.9% | 209.6 57.2% | 391.3 58.3% | 455.7 56.9% | 308.8 48.8% |
| Operating Expenses | 13.6 | 9.6 | 10.6 | 12.3 | (22.8) | 18.7 | 21.2 | 20.5 | 23.7 | 20.0 | 22.8 | 30.4 | 38.2 | 60.2 | 82.1 | 115.1 | 139.8 | 218.1 | 259.8 | 261.1 |
| Research & Development Expenses (R&D) | 6.5 | 5.0 | 5.2 | 5.9 | 7.2 | 12.8 | 14.2 | 12.5 | 10.5 | 7.3 | 5.6 | 5.7 | 7.4 | 8.7 | 15.8 | 19.5 | 20.2 | 34.3 | 43.9 | 42.7 |
| Selling, General & Administrative Expenses (SG&A) | 4.7 | 4.6 | 5.4 | 6.4 | 10.2 | 5.9 | 7.1 | 8.0 | 13.2 | 12.7 | 17.2 | 24.7 | 30.9 | 51.5 | 66.3 | 95.6 | 119.6 | 183.9 | 215.8 | 216.9 |
% margin | (9.9) (143.8%) | (4.2) (44.5%) | (1.2) (9.4%) | (1.8) (13.0%) | 35.9 186.0% | 3.9 13.2% | (5.8) (27.5%) | (0.4) (1.4%) | 11.1 17.8% | 22.9 33.6% | 10.7 16.8% | 13.8 16.5% | 16.0 15.3% | 14.0 9.9% | 26.0 13.4% | 14.9 5.5% | 42.5 11.6% | 133.5 19.9% | 133.6 16.7% | 47.7 7.5% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 1.7 | 0.2 | 7.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 3.8 | 6.4 | 6.7 | 9.3 | 12.1 | 12.7 | 1.2 | 10.0 |
| Pre-tax Income | (9.6) | (3.0) | 0.7 | (0.9) | 37.9 | 5.8 | (4.9) | (0.0) | 11.3 | 23.0 | 11.1 | 13.4 | 11.7 | 7.2 | 21.4 | 26.2 | 59.2 | 153.5 | 219.1 | 56.7 |
% effective tax rate | 9.6 (100.0%) | 3.0 (100.0%) | (0.7) (100.0%) | 0.9 (100.0%) | 0.8 2.2% | 0.0 0.5% | (0.8) 17.0% | (0.3) 759.8% | (2.9) (25.6%) | 6.9 30.1% | 3.0 26.6% | 4.1 30.4% | 0.0 0.1% | (21.1) (291.2%) | 4.8 22.5% | 4.7 18.1% | (0.7) (1.2%) | 25.3 16.4% | 33.2 15.1% | 21.1 37.2% |
% margin | (9.6) (138.1%) | (3.0) (31.9%) | 0.7 5.4% | (0.9) (6.3%) | 37.1 192.3% | 5.7 19.6% | (4.1) (19.4%) | (0.0) (0.2%) | 14.2 22.7% | 16.1 23.6% | 8.2 12.9% | 9.3 11.2% | 11.7 11.2% | 28.4 20.1% | 16.6 8.6% | 21.4 7.9% | 59.9 16.4% | 128.3 19.1% | 186.0 23.2% | 35.6 5.6% |
| EPS | (0.32) | (0.10) | 0.02 | (0.03) | 1.20 | 0.19 | (0.13) | (0.00) | 0.46 | 0.51 | 0.25 | 0.28 | 0.35 | 0.74 | 0.38 | 0.44 | 1.14 | 2.33 | 3.35 | 0.64 |
| Diluted EPS | (0.32) | (0.10) | 0.02 | (0.03) | 1.18 | 0.18 | (0.13) | (0.00) | 0.45 | 0.50 | 0.25 | 0.28 | 0.34 | 0.72 | 0.37 | 0.44 | 1.11 | 2.24 | 3.24 | 0.63 |
% margin | (2.2) (32.2%) | (1.2) (13.0%) | (1.8) (14.1%) | 36.7 260.9% | 6.9 35.5% | (3.5) (12.0%) | 1.7 7.9% | (0.0) (0.1%) | 14.8 23.8% | 26.1 38.3% | 15.2 23.9% | 22.4 26.9% | 24.6 23.5% | 24.1 17.1% | 41.8 21.5% | 58.4 21.6% | 101.6 27.7% | 211.6 31.6% | 246.9 30.8% | 127.8 20.2% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Repligen Corporation's Net Income?
As of today, Repligen Corporation's last 12-month Net Income is ($20.7M), based on the financial report for Sep 30, 2024 (Q3’2024).
2) What is Repligen Corporation's Net Income growth rate?
Over the last year, Repligen Corporation's Net Income growth was N/A. The average annual Net Income growth rates for Repligen Corporation have been N/A over the past three years, N/A over the past five years.