investorscraft@gmail.com

Intrinsic ValueGalenica AG (0ROG.L)

Previous Close£96.60
Intrinsic Value
Upside potential
Previous Close
£96.60

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

Galenica AG is a leading Swiss healthcare service provider with a diversified operational footprint across two key segments: Products & Care, and Logistics & IT. The Products & Care segment dominates its revenue stream, operating a vast network of 520 pharmacies under brands like Amavita, Sun Store, and Coop Vitality, alongside offering home medication solutions and consumer health products. This segment also provides marketing and sales support to healthcare partners, reinforcing its integrated service model. The Logistics & IT segment complements this by delivering specialized pre-wholesale services, including pharmaceutical storage, distribution, and IT solutions tailored for the healthcare sector. Galenica’s market position is strengthened by its vertically integrated approach, combining retail, logistics, and technology to serve Switzerland’s highly regulated healthcare market. Its dual-segment strategy ensures resilience against sector-specific risks while capitalizing on Switzerland’s aging population and growing healthcare demand. The company’s focus on innovation, such as digital pharmacy management solutions, further cements its competitive edge in a market prioritizing efficiency and compliance.

Revenue Profitability And Efficiency

Galenica reported revenue of CHF 3.92 billion for the period, with net income of CHF 183 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at CHF 264.7 million, supported by stable pharmacy operations and logistics services. Capital expenditures of CHF 37 million indicate disciplined reinvestment, aligning with its asset-light logistics model. The company’s profitability metrics suggest efficient cost management, though margins are tempered by the competitive and regulated nature of the healthcare sector.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 3.67 underscores Galenica’s earnings consistency, driven by its high-margin pharmacy network and scalable logistics services. The company’s capital efficiency is evident in its ability to generate CHF 264.7 million in operating cash flow against modest capital expenditures, highlighting a lean operational structure. Debt levels (CHF 235.9 million) are manageable relative to its cash position (CHF 129.7 million), supporting financial flexibility.

Balance Sheet And Financial Health

Galenica maintains a solid balance sheet with CHF 129.7 million in cash and equivalents against total debt of CHF 235.9 million, reflecting a conservative leverage profile. The company’s liquidity position is adequate, with operating cash flow covering interest obligations and growth investments. Its asset base, anchored by owned pharmacies and logistics infrastructure, provides stability in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth is underpinned by organic expansion in pharmacy networks and logistics services, with a dividend payout of CHF 2.3 per share signaling commitment to shareholder returns. The Swiss healthcare market’s structural tailwinds, including demographic trends, support steady revenue growth. However, regulatory pressures and competition may temper margin expansion.

Valuation And Market Expectations

With a market cap of CHF 4.4 billion and a beta of 0.29, Galenica is perceived as a low-volatility defensive play. Its valuation reflects steady cash flows and a resilient business model, though premium pricing may limit near-term upside. Investors likely prioritize its dividend yield and sector stability over aggressive growth.

Strategic Advantages And Outlook

Galenica’s integrated model and Swiss market dominance position it well for sustained performance. Strategic focus on digitalization and pharmacy efficiency could drive margin improvements. Regulatory risks and pricing pressures remain key monitorables, but its diversified revenue streams and strong market share provide a buffer against volatility.

Sources

Company filings, London Stock Exchange disclosures

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