Data is not available at this time.
Waters Corporation is a global leader in analytical workflow solutions, specializing in high-performance liquid chromatography (HPLC), mass spectrometry (MS), and thermal analysis instruments. The company serves a diverse clientele, including pharmaceutical, life sciences, industrial, and environmental sectors, with a focus on research, quality assurance, and laboratory applications. Its revenue model is driven by instrument sales, consumables, and post-warranty service plans, ensuring recurring income streams. Waters operates through two segments—Waters and TA—each catering to distinct but complementary market needs. The company’s strong R&D capabilities and technological leadership position it as a preferred partner for complex analytical challenges, particularly in drug discovery and development. Its products are critical for ensuring regulatory compliance and operational efficiency across industries, reinforcing its competitive moat. With a global footprint spanning Asia, the Americas, and Europe, Waters benefits from diversified demand and long-term customer relationships, underpinning its stable market position.
Waters Corporation reported revenue of $2.96 billion for the fiscal year, with net income of $637.8 million, reflecting a robust margin. The company’s operating cash flow stood at $762.1 million, supported by efficient working capital management. Capital expenditures of $142.5 million indicate disciplined reinvestment in innovation and infrastructure, aligning with its growth strategy. The absence of dividends suggests a focus on retaining earnings for strategic initiatives.
The company’s diluted EPS of $10.71 underscores its strong earnings power, driven by high-margin instrument sales and recurring service revenue. Waters’ capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with operating cash flow covering interest obligations comfortably. Its focus on high-value analytical solutions enhances return on invested capital.
Waters maintains a solid balance sheet with $324.4 million in cash and equivalents, though total debt of $1.7 billion indicates leverage. The company’s liquidity position is adequate, with operating cash flow sufficient to service debt. Its financial health is supported by stable revenue streams and a disciplined approach to capital allocation, mitigating risks associated with its debt load.
Waters has demonstrated consistent growth in revenue and profitability, leveraging its technological leadership and expanding global demand for analytical solutions. The company does not pay dividends, opting instead to reinvest in R&D and market expansion. This strategy aligns with its long-term focus on innovation and capturing growth opportunities in emerging markets and applications.
With a market capitalization of $20.4 billion and a beta of 1.14, Waters is valued as a growth-oriented player in the healthcare sector. The market likely prices in its leadership in niche analytical technologies and recurring revenue potential. The absence of dividends may limit appeal to income-focused investors, but growth prospects justify premium valuation metrics.
Waters’ strategic advantages include its technological expertise, strong brand, and global distribution network. The company is well-positioned to benefit from increasing demand for precision analytical tools in pharmaceuticals and life sciences. Challenges include competitive pressures and macroeconomic volatility, but its focus on innovation and customer-centric solutions provides a resilient outlook. Long-term growth will hinge on expanding its product portfolio and penetrating emerging markets.
Company filings, Bloomberg
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 |