Previous Close | $119.96 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Integer Holdings Corporation operates as a leading medical device outsource manufacturer, specializing in advanced components and technologies for the medical device industry. The company serves a diverse clientele, including original equipment manufacturers (OEMs) in cardiac, neuromodulation, vascular, and portable medical markets. Its core revenue model is driven by long-term contracts and collaborative partnerships with OEMs, leveraging its expertise in design, development, and high-volume manufacturing. Integer holds a strong market position due to its vertically integrated capabilities, regulatory compliance, and ability to deliver complex, high-precision medical components. The company’s competitive edge stems from its innovation pipeline, global manufacturing footprint, and deep relationships with blue-chip medical device firms. Integer’s focus on high-growth therapeutic areas, such as structural heart and diabetes management, positions it well in a sector characterized by increasing outsourcing trends and stringent quality requirements.
Integer reported revenue of $1.72 billion for FY 2024, with net income of $119.9 million, reflecting a net margin of approximately 7.0%. The company generated $205.2 million in operating cash flow, underscoring solid cash conversion. While capital expenditures were not disclosed, the absence of reported figures suggests disciplined reinvestment. The diluted EPS of $3.36 indicates efficient earnings distribution across its 33.6 million outstanding shares.
The company’s earnings power is supported by its stable contract-based revenue streams and operational scalability. Integer’s ability to maintain profitability in a capital-intensive industry highlights its capital efficiency, though the high total debt of $1.10 billion warrants monitoring. The lack of dividend payouts suggests a focus on reinvesting cash flows into growth initiatives or debt reduction.
Integer’s balance sheet shows $46.5 million in cash and equivalents against $1.10 billion in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, but the company’s consistent operating cash flow generation provides a buffer. Further details on debt maturity and covenants would be needed to assess near-term liquidity risks comprehensively.
Integer’s growth is tied to increasing OEM outsourcing and expansion in high-demand medical device segments. The company does not pay dividends, aligning with its strategy to prioritize reinvestment and debt management. Historical trends suggest steady revenue growth, though margins may face pressure from input cost volatility and competitive pricing dynamics in the outsourced manufacturing space.
With a diluted EPS of $3.36, Integer’s valuation metrics will depend on sector comparables and growth projections. Investors likely weigh its strong market position against leverage concerns. The stock’s performance may reflect expectations for sustained demand in medical device outsourcing and the company’s ability to navigate supply chain and regulatory challenges.
Integer’s strategic advantages include its technical expertise, regulatory acumen, and entrenched OEM relationships. The outlook remains positive given secular growth in medical device demand, though execution risks related to debt management and operational scalability persist. Long-term success will hinge on maintaining innovation leadership and optimizing its cost structure in a competitive landscape.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |