Previous Close | $83.69 |
Intrinsic Value | $25.01 |
Upside potential | -70% |
Data is not available at this time.
LeMaitre Vascular, Inc. operates in the medical devices sector, specializing in innovative solutions for vascular surgery. The company focuses on designing, manufacturing, and distributing proprietary devices that address peripheral vascular and cardiovascular diseases. Its product portfolio includes vascular grafts, embolectomy catheters, and valvulotomes, catering to surgeons and hospitals globally. LeMaitre differentiates itself through specialized, high-quality products that improve surgical outcomes, positioning it as a niche leader in vascular surgery tools. The company’s direct sales model and strategic distributor partnerships enhance its market penetration, particularly in North America and Europe. With a focus on R&D and regulatory compliance, LeMaitre maintains a competitive edge in a sector driven by technological advancements and aging demographics.
LeMaitre Vascular reported revenue of $219.9 million for FY 2024, with net income of $44.0 million, reflecting a net margin of approximately 20%. Diluted EPS stood at $1.93, demonstrating strong profitability. Operating cash flow was robust at $44.1 million, supported by efficient working capital management. Capital expenditures of $7.0 million indicate disciplined reinvestment in operations and growth initiatives.
The company’s earnings power is underscored by its ability to convert revenue into net income efficiently, with a net margin of 20%. Operating cash flow of $44.1 million highlights effective capital deployment. LeMaitre’s capital expenditures are modest relative to cash flow, suggesting prudent investment in capacity and innovation without overleveraging.
LeMaitre Vascular maintains a solid balance sheet with $25.6 million in cash and equivalents. Total debt stands at $185.7 million, which should be monitored for leverage trends. The company’s financial health appears stable, supported by consistent cash flow generation and manageable debt levels. Shareholders’ equity remains resilient, reflecting retained earnings and prudent financial management.
LeMaitre has demonstrated steady revenue growth, driven by product innovation and market expansion. The company pays a dividend of $0.72 per share, signaling confidence in sustained cash flow. Dividend policy aligns with its growth strategy, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding its product portfolio and penetrating emerging markets.
With a market capitalization derived from its share price and 22.5 million shares outstanding, LeMaitre’s valuation reflects its niche leadership and profitability. Investors likely price in expectations for continued innovation and market share gains. The company’s P/E ratio, based on diluted EPS of $1.93, suggests a premium for its specialized positioning and growth potential.
LeMaitre’s strategic advantages include its specialized product portfolio, strong surgeon relationships, and regulatory expertise. The outlook remains positive, supported by demographic trends favoring vascular care demand. Risks include competitive pressures and regulatory hurdles, but the company’s focus on R&D and geographic expansion positions it well for sustained growth.
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 |