investorscraft@gmail.com

Intrinsic ValueMPH Health Care AG (0W1Q.L)

Previous Close£23.80
Intrinsic Value
Upside potential
Previous Close
£23.80

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

MPH Health Care AG operates as a specialized healthcare investment company with a diversified portfolio spanning pharmaceuticals, medical aesthetics, and real estate. The company focuses on producing and distributing medicinal products for critical therapies, including cancer and HIV treatments, while also offering medical aesthetic solutions and devices for cosmetic dermatology. Its subsidiary-driven structure under Magnum AG allows for strategic investments in niche healthcare segments, positioning it as a consolidator in Germany's fragmented specialty pharma market. MPH Health Care leverages its expertise in cytostatic solutions and aesthetic medicine to serve chronic disease patients and cosmetic clinics, differentiating itself through vertical integration and targeted acquisitions. The company’s real estate activities further diversify its revenue streams, providing stability amid sector-specific volatility. While it operates in competitive therapeutic areas, its dual focus on high-margin pharmaceuticals and aesthetic treatments provides resilience against pricing pressures in generic drug markets.

Revenue Profitability And Efficiency

MPH Health Care reported revenue of €7.2 million in FY 2023, overshadowed by net income of €29.5 million, suggesting significant non-operational gains or one-time adjustments. The negative operating cash flow of €-2.0 million raises questions about core operational efficiency, though minimal capital expenditures (€-4.7k) indicate asset-light operations. Diluted EPS of €6.9 reflects strong earnings per share, likely buoyed by financial or investment income.

Earnings Power And Capital Efficiency

The company’s earnings power appears robust, with net income exceeding revenue, though this anomaly warrants scrutiny into investment gains or subsidiary dividends. Negative operating cash flow contrasts with high reported profitability, implying reliance on non-cash items or timing differences. The low capex suggests capital-efficient operations, but reinvestment in growth initiatives remains unclear.

Balance Sheet And Financial Health

MPH Health Care holds €4.6 million in cash against €13.1 million in total debt, indicating moderate liquidity pressure. The debt-to-equity ratio is not disclosed, but the balance sheet reflects a leveraged position. Shareholders’ equity is likely bolstered by accumulated earnings, given the high net income relative to revenue.

Growth Trends And Dividend Policy

Historical growth trends are ambiguous due to sparse revenue figures, but the €1.2 dividend per share signals a shareholder-friendly policy, supported by strong net income. Future growth may hinge on subsidiary performance or further acquisitions in healthcare niches, though organic expansion appears limited.

Valuation And Market Expectations

With a market cap of €110.9 million and a beta of 1.109, MPH Health Care trades with higher volatility than the market, reflecting its hybrid investment-pharma profile. Investors may price in expectations of continued non-operational gains or strategic deals, given the disparity between revenue and valuation.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its diversified healthcare holdings and subsidiary-driven model, which mitigates sector-specific risks. However, reliance on investment income over core operations poses sustainability concerns. The outlook depends on Magnum AG’s stewardship and the ability to scale high-margin segments like medical aesthetics.

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