investorscraft@gmail.com

Intrinsic ValueSiemens Healthineers AG (0PMJ.L)

Previous Close£42.20
Intrinsic Value
Upside potential
Previous Close
£42.20

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

Siemens Healthineers AG is a global leader in medical technology, specializing in diagnostic and therapeutic solutions that enhance clinical workflows and patient outcomes. The company operates across four key segments: Imaging, Diagnostics, Varian, and Advanced Therapies, each addressing critical healthcare needs. Its Imaging segment dominates with MRI, CT, and ultrasound systems, while Diagnostics focuses on in-vitro testing and lab automation. The Varian segment strengthens its oncology portfolio with cutting-edge cancer care technologies, and Advanced Therapies supports minimally invasive procedures through innovative angiography and robotic-assisted platforms. Siemens Healthineers leverages its Siemens AG heritage to integrate digital health solutions, optimizing hospital efficiency and data-driven decision-making. With a strong presence in Europe, North America, and emerging markets, the company competes with GE Healthcare and Philips, differentiating itself through R&D investments and a comprehensive service ecosystem. Its vertical integration—from hardware to AI-powered software—positions it as a preferred partner for healthcare providers navigating cost pressures and technological disruption.

Revenue Profitability And Efficiency

In FY 2023, Siemens Healthineers reported revenue of €22.4 billion, with net income of €1.94 billion, reflecting a 8.7% net margin. Operating cash flow stood at €2.47 billion, underscoring robust cash generation despite €696 million in capital expenditures. The company’s scale and diversified portfolio contribute to stable margins, though inflationary pressures and R&D costs remain headwinds. Diagnostics and Varian segments are key growth drivers, offsetting cyclicality in Imaging.

Earnings Power And Capital Efficiency

Diluted EPS of €1.73 highlights earnings resilience, supported by high-margin service contracts and recurring revenue streams. The firm’s capital efficiency is tempered by significant debt (€16.2 billion), though €2.68 billion in cash provides liquidity. Investments in Varian and digital health aim to enhance long-term returns, but integration risks and R&D payback periods require careful monitoring.

Balance Sheet And Financial Health

Total debt of €16.2 billion raises leverage concerns, but a cash position of €2.68 billion and strong operating cash flow mitigate near-term risks. The balance sheet reflects Siemens Healthineers’ acquisitive strategy, particularly the Varian purchase. Debt servicing is manageable given steady cash flows, but further M&A could strain financial flexibility.

Growth Trends And Dividend Policy

Organic growth is driven by demand for precision medicine and AI-driven diagnostics, with the Varian segment poised for double-digit expansion. A dividend of €0.95 per share signals confidence in cash flow stability, though payout ratios remain conservative to fund innovation. Emerging markets and outpatient care trends offer incremental opportunities.

Valuation And Market Expectations

At a €52.5 billion market cap, the stock trades at ~24x trailing earnings, pricing in premium healthcare tech exposure. Investors anticipate mid-single-digit revenue growth and margin expansion from digital adoption, though geopolitical and regulatory risks could dampen multiples.

Strategic Advantages And Outlook

Siemens Healthineers’ integrated portfolio and Siemens AG’s industrial expertise provide competitive moats. Near-term focus includes scaling Varian’s oncology solutions and AI-powered diagnostics. Macroeconomic volatility and pricing pressures in Imaging are challenges, but the firm’s innovation pipeline and global footprint support a positive long-term outlook.

Sources

Company filings, Bloomberg

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