investorscraft@gmail.com

Intrinsic ValueYpsomed Holding AG (0QLQ.L)

Previous Close£305.50
Intrinsic Value
Upside potential
Previous Close
£305.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ypsomed Holding AG is a Swiss-based leader in the development and manufacturing of injection and infusion systems, catering primarily to pharmaceutical and biotechnology firms. The company operates through two key segments: Ypsomed Delivery Systems, which focuses on innovative injector devices like pen, auto, and wearable injectors under the YDS brand, and Ypsomed Diabetes Care, which provides insulin pumps, glucose monitoring systems, and related accessories under the mylife brand. Its dual-segment approach allows it to serve both therapeutic drug delivery and diabetes management markets, positioning it as a critical partner for biopharma companies and a direct supplier to diabetic patients. Ypsomed’s strong R&D capabilities and precision manufacturing underpin its reputation for reliability, while its global distribution network ensures broad market access. The company’s focus on smart, patient-centric devices aligns with industry trends toward personalized and connected healthcare solutions, reinforcing its competitive edge in the medical equipment sector.

Revenue Profitability And Efficiency

Ypsomed reported revenue of CHF 548.5 million for FY 2024, with net income of CHF 78.4 million, reflecting a net margin of approximately 14.3%. The company generated CHF 163.2 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of CHF 116.4 million indicate ongoing investments in production capacity and innovation, supporting long-term growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 5.74, underscoring the company’s earnings strength. Ypsomed’s capital efficiency is evident in its ability to balance R&D and manufacturing investments while maintaining profitability. The firm’s beta of 1.33 suggests moderate market sensitivity, aligning with its growth-oriented yet stable healthcare niche.

Balance Sheet And Financial Health

Ypsomed holds CHF 74 million in cash and equivalents against total debt of CHF 256 million, reflecting a manageable leverage position. The company’s financial health is supported by consistent operating cash flows, providing flexibility for debt servicing and strategic initiatives.

Growth Trends And Dividend Policy

Ypsomed’s growth is driven by demand for advanced drug delivery systems and diabetes care solutions. The company paid a dividend of CHF 1.93 per share, signaling a commitment to shareholder returns while reinvesting in innovation. Its market cap of CHF 5.1 billion reflects investor confidence in its growth trajectory.

Valuation And Market Expectations

With a market cap of CHF 5.1 billion and a P/E ratio derived from its EPS, Ypsomed trades at a premium reflective of its niche leadership and growth potential. Investors likely price in sustained demand for its specialized medical devices and expansion in diabetes care.

Strategic Advantages And Outlook

Ypsomed’s strategic advantages lie in its proprietary technologies, strong biopharma partnerships, and focus on diabetes management. The outlook remains positive, supported by global healthcare trends favoring precision drug delivery and chronic disease management. Continued R&D and geographic expansion are key to maintaining its competitive position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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