investorscraft@gmail.com

Intrinsic ValueMedacta Group S.A. (0A05.L)

Previous Close£168.11
Intrinsic Value
Upside potential
Previous Close
£168.11

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

Medacta Group SA operates in the orthopedic and neurosurgical medical devices sector, specializing in innovative solutions for joint reconstruction, sports medicine, and spine procedures. The company differentiates itself through proprietary technologies like personalized kinematic models and 3D planning tools, which enhance surgical precision and patient outcomes. Its product portfolio spans hip, knee, shoulder, and spine implants, supported by a strong focus on research and development to maintain technological leadership. Medacta serves a global market, with significant presence in Europe, North America, and the Asia-Pacific region, leveraging a direct sales force and distributor networks to reach healthcare providers. The company’s emphasis on surgeon training and education further strengthens its market position, fostering long-term relationships and brand loyalty. In a competitive landscape dominated by large multinationals, Medacta carves out a niche by combining innovation with a surgeon-centric approach, positioning itself as a trusted partner in complex orthopedic and neurosurgical interventions.

Revenue Profitability And Efficiency

Medacta reported revenue of CHF 590.6 million for the latest fiscal year, with net income reaching CHF 72.9 million, reflecting a net margin of approximately 12.3%. The company generated CHF 107.1 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of CHF 89.3 million indicate ongoing investments in production capacity and R&D, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 3.65, underscoring the company’s ability to translate top-line growth into shareholder returns. Medacta’s capital efficiency is evident in its balanced approach to reinvestment and profitability, with operating cash flow covering capex requirements while maintaining healthy earnings. The firm’s focus on high-margin products and scalable technologies supports sustained earnings power.

Balance Sheet And Financial Health

The balance sheet shows CHF 31.6 million in cash and equivalents against total debt of CHF 241.2 million, suggesting moderate leverage. Medacta’s financial health is supported by consistent operating cash flows, which provide flexibility for debt servicing and strategic investments. The company’s asset-light model and disciplined capital allocation contribute to a stable financial position.

Growth Trends And Dividend Policy

Medacta has demonstrated steady growth, driven by geographic expansion and product innovation. The company pays a dividend of CHF 0.69 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for growth initiatives. Its dual focus on organic growth and shareholder returns aligns with its mid-term financial targets.

Valuation And Market Expectations

With a market capitalization of CHF 2.7 billion and a beta of 1.14, Medacta trades at a premium reflective of its growth prospects and niche positioning. Investors likely price in continued innovation-driven expansion and margin resilience, though sector volatility and regulatory risks remain considerations.

Strategic Advantages And Outlook

Medacta’s strategic advantages lie in its surgeon-centric innovation, global distribution network, and focus on high-growth segments like personalized implants. The outlook remains positive, supported by aging demographics and increasing demand for minimally invasive procedures. Challenges include competitive pressures and supply chain dynamics, but the company’s R&D pipeline and operational agility position it well for long-term success.

Sources

Company filings, market data

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