Previous Close | $212.30 |
Intrinsic Value | $50.29 |
Upside potential | -76% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company FY2024 financial statements (10-K), investor disclosures
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 |