Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
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 |