investorscraft@gmail.com

Intrinsic ValueEckert & Ziegler Strahlen- und Medizintechnik AG (0NZY.L)

Previous Close£15.08
Intrinsic Value
Upside potential
Previous Close
£15.08

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

Eckert & Ziegler Strahlen- und Medizintechnik AG operates as a specialized provider of isotope technology components, serving medical, scientific, and industrial markets globally. The company’s core revenue model is built on two segments: Medical, which focuses on radioactive implants for cancer treatment and radiopharmaceuticals, and Isotope Products, which supplies radiation sources for imaging, material analysis, and security applications. Its niche expertise in radioisotopes positions it as a critical player in precision medicine and industrial measurement technologies. The firm benefits from high barriers to entry due to regulatory complexities and technical specialization, reinforcing its competitive moat. With a strong presence in Germany and international markets, Eckert & Ziegler leverages its R&D capabilities to maintain innovation leadership in targeted radiotherapy and diagnostic solutions. The growing demand for radiopharmaceuticals in oncology and advancements in nuclear medicine further bolster its market relevance.

Revenue Profitability And Efficiency

In FY 2024, Eckert & Ziegler reported revenue of €295.9 million, with net income of €33.3 million, reflecting an 11.3% net margin. Operating cash flow stood at €66.6 million, demonstrating robust cash generation. Capital expenditures of €17.2 million indicate disciplined reinvestment, supporting future growth while maintaining liquidity. The company’s efficiency is underscored by its ability to convert revenue into operating cash flow at a 22.5% rate.

Earnings Power And Capital Efficiency

Diluted EPS of €1.6 highlights the firm’s earnings power, supported by its high-margin medical segment. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its market cap. With a beta of 1.578, the stock exhibits higher volatility, likely tied to sector-specific risks and growth expectations in nuclear medicine.

Balance Sheet And Financial Health

Eckert & Ziegler maintains a solid balance sheet, with €118.2 million in cash and equivalents against total debt of €55.3 million, yielding a conservative net cash position. This liquidity cushion supports dividend payouts and strategic investments. The low leverage ratio underscores financial stability, reducing vulnerability to macroeconomic fluctuations.

Growth Trends And Dividend Policy

The company’s growth is driven by expanding applications of radiopharmaceuticals and industrial isotopes. A dividend of €1.51 per share reflects a commitment to shareholder returns, with a payout ratio of approximately 94%, suggesting potential for reinvestment-led growth. The firm’s focus on R&D and regulatory-compliant products aligns with long-term sector tailwinds.

Valuation And Market Expectations

With a market cap of €201.2 million, the stock trades at a P/E of around 6.0, indicating modest valuation relative to earnings. Investors likely price in sector growth potential but remain cautious about regulatory and operational risks inherent in isotope technology.

Strategic Advantages And Outlook

Eckert & Ziegler’s strategic advantages lie in its specialized expertise, regulatory compliance, and innovation pipeline. The outlook is positive, supported by increasing demand for precision medicine and industrial radiation solutions. However, reliance on niche markets and R&D intensity requires sustained execution to capitalize on opportunities.

Sources

Company filings, London Stock Exchange 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