investorscraft@gmail.com

Intrinsic Value of OSI Systems, Inc. (OSIS)

Previous Close$212.30
Intrinsic Value
Upside potential
Previous Close
$212.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

OSI Systems, Inc. operates as a vertically integrated provider of specialized electronic systems and components, primarily serving the security, healthcare, and defense industries. The company generates revenue through three segments: Security, Healthcare, and Optoelectronics and Manufacturing. Its Security segment, the largest contributor, offers advanced inspection systems for aviation, ports, and critical infrastructure, leveraging proprietary technologies to address global security challenges. The Healthcare segment provides patient monitoring and diagnostic cardiology solutions, while the Optoelectronics segment supplies specialized components for medical, aerospace, and industrial applications. OSI Systems differentiates itself through deep engineering expertise, long-term government and commercial contracts, and a focus on high-margin, niche markets. Its global footprint and diversified customer base mitigate sector-specific risks while positioning it as a trusted partner in mission-critical applications.

Revenue Profitability And Efficiency

OSI Systems reported FY2024 revenue of $1.54 billion, with net income of $128.2 million, translating to a diluted EPS of $7.38. Operating cash flow was negative at -$87.5 million, likely due to working capital adjustments, while capital expenditures totaled $22.1 million. The company maintains a disciplined approach to profitability, with its diversified segments contributing to stable margins despite sector-specific volatility.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with its Security segment driving the majority of profitability. Capital efficiency is supported by recurring revenue from long-term service contracts and a vertically integrated manufacturing model. However, negative operating cash flow in FY2024 warrants monitoring, as it may reflect timing differences in contract milestones or working capital investments.

Balance Sheet And Financial Health

OSI Systems holds $95.4 million in cash and equivalents against $521.6 million in total debt, indicating moderate leverage. The balance sheet reflects a capital structure typical for a growth-oriented technology firm, with debt likely supporting R&D and contract fulfillment. Liquidity appears adequate, though the negative operating cash flow suggests potential near-term financing needs.

Growth Trends And Dividend Policy

The company has shown steady top-line growth, benefiting from increased global security spending and healthcare digitization. OSI Systems does not currently pay dividends, reinvesting cash flows into R&D and strategic acquisitions to maintain technological leadership. Future growth may hinge on expanding its security solutions in emerging markets and cross-selling opportunities across its business segments.

Valuation And Market Expectations

At a diluted EPS of $7.38, the market appears to price OSI Systems as a growth story with premium positioning in niche security technologies. Valuation multiples likely reflect expectations for continued contract wins in government security and potential margin expansion from operational scale. The stock's performance may correlate with defense budget cycles and healthcare technology adoption rates.

Strategic Advantages And Outlook

OSI Systems' key advantages include proprietary security screening technologies, entrenched government relationships, and vertical integration. The outlook remains positive given increasing global security demands, though dependent on contract timing and supply chain stability. Risks include concentration in government spending and competition in commoditized healthcare segments. Strategic focus on high-value security solutions should support long-term differentiation.

Sources

Company FY2024 financial statements (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount