Data is not available at this time.
Medtronic plc is a global leader in medical technology, specializing in device-based therapies across cardiovascular, medical surgical, neuroscience, and diabetes segments. The company operates in the highly regulated and innovation-driven healthcare sector, leveraging its diversified product portfolio to serve hospitals, physicians, and patients worldwide. Its revenue model is anchored in recurring sales of consumables, replacement devices, and software-enabled monitoring solutions, ensuring stable cash flows. Medtronic holds a strong competitive position due to its extensive R&D investments, broad geographic footprint, and deep clinical expertise. The company’s product lines, such as cardiac rhythm management devices, robotic-assisted surgical systems, and continuous glucose monitors, address critical unmet needs in chronic and acute care. Its market leadership is reinforced by strategic acquisitions, long-standing relationships with healthcare providers, and a focus on digital health integration. Medtronic competes with other large medtech firms like Johnson & Johnson and Boston Scientific, but its scale and vertical integration provide cost and innovation advantages. The company’s ability to navigate regulatory complexities and deliver high-margin, life-saving technologies solidifies its position as a key player in the $400B+ global medtech industry.
Medtronic reported $32.4B in revenue for FY2024, with net income of $3.7B, reflecting an 11.4% net margin. Operating cash flow stood at $6.8B, underscoring robust cash generation capabilities. Capital expenditures of $1.6B indicate disciplined reinvestment in production and R&D. The company’s scale allows for efficient cost management, though pricing pressures in certain segments may weigh on margins.
Diluted EPS of $2.76 demonstrates Medtronic’s earnings stability despite macroeconomic headwinds. The company’s capital allocation prioritizes high-return projects, including tuck-in acquisitions and next-gen product development. Its diversified revenue streams mitigate reliance on any single therapy area, enhancing long-term earnings resilience.
Medtronic maintains $1.3B in cash against $26B of total debt, reflecting a leveraged but manageable position given its strong cash flows. The debt load supports strategic investments but necessitates careful liquidity management. The company’s investment-grade credit rating provides access to favorable financing terms.
Organic growth is driven by aging demographics and increasing adoption of minimally invasive therapies. Medtronic’s $2.80 annual dividend per share offers a ~3.2% yield, appealing to income-focused investors. Share repurchases and dividend growth have been consistent, reflecting confidence in long-term cash generation.
At a $103B market cap, Medtronic trades at ~28x P/E, a premium to peers, reflecting its defensive qualities and innovation pipeline. Investors appear to price in mid-single-digit revenue growth and margin expansion from product mix improvements.
Medtronic’s durable moat stems from its IP portfolio, regulatory expertise, and installed base of devices requiring ongoing consumables. Near-term challenges include supply chain normalization and procedure volume recovery post-pandemic. The company is well-positioned to benefit from global healthcare infrastructure spending and digital health adoption.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |