investorscraft@gmail.com

Intrinsic ValueSartorius AG (0NIQ.L)

Previous Close£188.20
Intrinsic Value
Upside potential
Previous Close
£188.20

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

Sartorius AG operates in the life sciences sector, specializing in bioprocess solutions and laboratory products that support biopharmaceutical manufacturing, research, and quality control. The company’s diversified portfolio includes bioreactors, filtration systems, chromatography products, and analytical instruments, catering to critical workflows in drug development and production. Its revenue model is anchored in high-margin consumables and equipment sales, complemented by value-added services like bioprocess development and validation. Sartorius holds a strong position in the niche markets of single-use bioprocessing and lab technologies, benefiting from increasing demand for biologics and cell therapies. The company’s global footprint and partnerships with leading pharmaceutical firms reinforce its competitive edge, though it faces pricing pressure from larger rivals like Thermo Fisher and Danaher. Its focus on innovation and regulatory compliance aligns with industry trends toward automation and sustainability, positioning it as a key enabler for next-generation biomanufacturing.

Revenue Profitability And Efficiency

Sartorius reported revenue of €3.38 billion for FY 2024, reflecting steady demand in bioprocessing and lab segments. Net income stood at €84 million, with diluted EPS of €1.22, indicating margin pressures from elevated R&D and operational costs. Operating cash flow of €765.9 million underscores robust cash generation, though capital expenditures of €409.9 million highlight ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by high debt levels, with total debt reaching €4.56 billion. However, its €813.4 million cash reserve provides liquidity for debt servicing. Operating cash flow coverage of capital expenditures (1.87x) suggests disciplined capital allocation, but leverage remains a concern amid rising interest rates.

Balance Sheet And Financial Health

Sartorius’s balance sheet shows a leveraged position, with debt-to-equity metrics warranting caution. Cash and equivalents of €813.4 million offer near-term flexibility, but the debt burden could constrain strategic moves. The company’s asset-light model and recurring revenue from consumables mitigate some financial risks.

Growth Trends And Dividend Policy

Growth is driven by biologics and cell therapy adoption, though FY 2024 net income declined year-over-year. The dividend of €0.73 per share reflects a conservative payout ratio, prioritizing reinvestment over shareholder returns. Long-term trends in biopharma outsourcing and single-use technologies support sustained demand.

Valuation And Market Expectations

With a market cap of €13.95 billion and a beta of 1.3, Sartorius trades at a premium, reflecting its niche leadership. Investors likely price in growth from bioprocessing innovation, but macroeconomic and sector-specific headwinds could dampen multiples.

Strategic Advantages And Outlook

Sartorius’s expertise in single-use bioprocessing and lab solutions provides a moat in a fragmented market. Near-term challenges include debt management and margin recovery, but its alignment with biopharma’s shift toward flexible manufacturing sustains a positive long-term outlook.

Sources

Company filings, London Stock Exchange 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