investorscraft@gmail.com

Intrinsic ValueVetoquinol S.A. (0O1O.L)

Previous Close£87.20
Intrinsic Value
Upside potential
Previous Close
£87.20

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

Vetoquinol SA is a specialized veterinary pharmaceutical company with a diversified portfolio targeting livestock and companion animals. The company operates across Europe, the Americas, and the Asia Pacific, focusing on therapeutic areas such as mobility, dermatology, anti-parasite treatments, and infectious diseases. Its revenue model is driven by prescription and non-medicinal products, catering to veterinarians, farmers, and pet owners, positioning it as a mid-tier player in a highly regulated and competitive market. Vetoquinol differentiates itself through a combination of R&D-driven innovation and strategic acquisitions, allowing it to address niche segments within veterinary care. The company’s subsidiary structure under Soparfin SCA provides financial stability, while its global footprint ensures resilience against regional market fluctuations. With a legacy dating back to 1933, Vetoquinol has established trust among stakeholders, though it faces competition from larger pharmaceutical firms and generic alternatives. Its focus on high-margin specialty products and emerging markets supports its steady growth trajectory.

Revenue Profitability And Efficiency

Vetoquinol reported revenue of €539.2 million in FY 2024, with net income of €58.7 million, reflecting a net margin of approximately 10.9%. Operating cash flow stood at €85.8 million, indicating robust cash generation. Capital expenditures of €14.5 million suggest disciplined reinvestment, aligning with its growth strategy. The company’s efficiency is further underscored by its ability to maintain profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €4.98 demonstrates solid earnings power, supported by its diversified product mix and geographic reach. With modest total debt of €21.1 million and strong cash reserves of €206.3 million, Vetoquinol maintains a conservative capital structure. Its low beta of 0.783 indicates relative stability, though reliance on veterinary demand cycles introduces some earnings volatility.

Balance Sheet And Financial Health

Vetoquinol’s balance sheet is healthy, with cash and equivalents covering nearly 10x its total debt. The negligible leverage and high liquidity position the company to pursue opportunistic investments or weather downturns. Shareholders’ equity remains robust, supported by consistent profitability and prudent financial management, reducing reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by expansion in emerging markets and product innovation. Its dividend payout of €0.85 per share reflects a commitment to returning capital to shareholders, though the yield remains modest. Future growth may hinge on strategic acquisitions and penetration into underdeveloped regions, balancing reinvestment with shareholder returns.

Valuation And Market Expectations

With a market cap of €860.2 million, Vetoquinol trades at a P/E ratio of approximately 14.7x, in line with mid-cap pharmaceutical peers. Investors likely price in moderate growth expectations, given its niche focus and competitive pressures. The valuation reflects its stable cash flows and defensive positioning within the healthcare sector.

Strategic Advantages And Outlook

Vetoquinol’s strengths lie in its specialized product portfolio, long-standing industry relationships, and geographic diversification. Challenges include regulatory hurdles and competition from generics. The outlook remains cautiously optimistic, with growth driven by R&D and targeted acquisitions, assuming stable demand in both livestock and companion animal segments.

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