investorscraft@gmail.com

Intrinsic ValueSonova Holding AG (0QPY.L)

Previous Close£210.35
Intrinsic Value
Upside potential
Previous Close
£210.35

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

Sonova Holding AG is a global leader in hearing care solutions, operating in the medical devices sector with a focus on innovative hearing instruments and cochlear implants. The company serves both adults and children through its two core segments: Hearing Instruments and Cochlear Implants. Its product portfolio includes advanced wireless hearing aids, rechargeable devices, and audiological care services, marketed under well-established brands such as Phonak, Unitron, and Advanced Bionics. Sonova’s market position is reinforced by its extensive distribution network of approximately 3,600 stores and clinics across the US, Europe, the Middle East, Africa, and the Asia-Pacific region. The company’s revenue model combines direct sales through independent distributors with service-based income from its audiological care offerings. This dual approach ensures steady cash flows while maintaining strong brand loyalty. Sonova’s strategic acquisitions, such as Sennheiser’s consumer hearing division, further diversify its product range and enhance its competitive edge in the growing hearing aid market. The company’s focus on R&D and technological innovation positions it as a pioneer in hearing enhancement solutions, catering to an aging global population and increasing demand for premium hearing care products.

Revenue Profitability And Efficiency

Sonova reported revenue of CHF 3.87 billion, with net income of CHF 540.5 million, reflecting a robust margin profile. The company’s diluted EPS of CHF 9.04 underscores its earnings strength, supported by efficient cost management and scalable operations. Operating cash flow of CHF 793.7 million highlights strong liquidity generation, while capital expenditures of CHF 89.8 million indicate disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

Sonova’s earnings power is evident in its consistent profitability and high return on invested capital. The company’s ability to generate substantial operating cash flow relative to its capital expenditures demonstrates efficient capital deployment. Its diversified revenue streams, including product sales and service income, contribute to stable earnings growth and resilience against market fluctuations.

Balance Sheet And Financial Health

Sonova maintains a solid balance sheet with CHF 686.9 million in cash and equivalents, providing ample liquidity. Total debt of CHF 1.76 billion is manageable given the company’s strong cash flow generation and market position. The balance sheet reflects a prudent mix of leverage and liquidity, ensuring financial flexibility for strategic investments and shareholder returns.

Growth Trends And Dividend Policy

Sonova has demonstrated consistent growth, driven by technological innovation and expanding market reach. The company’s dividend policy, with a payout of CHF 4.3 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth is further supported by demographic trends favoring increased demand for hearing care solutions.

Valuation And Market Expectations

With a market capitalization of approximately CHF 16.85 billion and a beta of 1.04, Sonova is valued as a stable yet growth-oriented player in the healthcare sector. The market expects continued earnings growth, supported by the company’s strong brand portfolio and expanding global footprint in the hearing care industry.

Strategic Advantages And Outlook

Sonova’s strategic advantages include its leading market position, diversified product portfolio, and strong R&D capabilities. The outlook remains positive, with growth opportunities in emerging markets and technological advancements in hearing aids. The company’s focus on innovation and customer-centric solutions positions it well for long-term success in a growing industry.

Sources

Company filings, Bloomberg

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