investorscraft@gmail.com

Intrinsic ValueVitrolife AB (publ) (0YAY.L)

Previous Close£117.45
Intrinsic Value
Upside potential
Previous Close
£117.45

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

Vitrolife AB operates in the medical devices sector, specializing in assisted reproductive technologies (ART). The company provides a comprehensive portfolio of products, including IVF media, labware, incubators, cryopreservation solutions, and time-lapse imaging systems, which are critical for fertility clinics and laboratories worldwide. Its offerings span the entire ART workflow, from oocyte retrieval to embryo transfer, positioning Vitrolife as an integrated solutions provider in a high-growth niche. The company serves a global market, with operations across Europe, the Americas, Asia, and the Middle East, leveraging its strong R&D capabilities and strategic acquisitions to maintain technological leadership. Vitrolife’s market position is reinforced by its focus on innovation, regulatory compliance, and partnerships with fertility clinics, ensuring steady demand for its specialized products. The ART industry benefits from rising infertility rates and increasing acceptance of IVF treatments, providing a favorable backdrop for Vitrolife’s growth. Its diversified product suite and geographic reach mitigate regional risks while capitalizing on global trends in reproductive health.

Revenue Profitability And Efficiency

Vitrolife reported revenue of SEK 3.61 billion for the fiscal year, with net income of SEK 513 million, reflecting a net margin of approximately 14.2%. The company’s operating cash flow of SEK 907 million underscores its ability to convert sales into cash efficiently, supporting ongoing operations and strategic investments without significant capital expenditures in the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 3.78 demonstrates its earnings power, driven by a combination of revenue growth and operational efficiency. Vitrolife’s capital structure includes SEK 1.14 billion in cash and equivalents against SEK 2.09 billion in total debt, indicating a balanced approach to leveraging while maintaining liquidity for growth initiatives.

Balance Sheet And Financial Health

Vitrolife’s balance sheet shows a solid financial position, with cash reserves covering over half of its total debt. The absence of reported capital expenditures in the period suggests disciplined spending, though further details on long-term investments would provide additional clarity. The company’s moderate leverage and strong cash generation support its financial stability.

Growth Trends And Dividend Policy

Vitrolife’s growth is aligned with global trends in fertility treatments, supported by its innovative product pipeline. The company pays a dividend of SEK 1.1 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for R&D and market expansion. Its ability to sustain dividend payments will depend on continued profitability and cash flow generation.

Valuation And Market Expectations

With a market capitalization of SEK 21.34 billion and a beta of 1.83, Vitrolife is positioned as a higher-risk, growth-oriented investment in the healthcare sector. The valuation reflects investor expectations for sustained demand in ART, though macroeconomic and regulatory risks could influence future performance.

Strategic Advantages And Outlook

Vitrolife’s strategic advantages include its technological leadership, global distribution network, and focus on high-margin ART products. The outlook remains positive, given increasing infertility rates and advancements in reproductive technologies. However, competition and regulatory hurdles in key markets could pose challenges. The company’s ability to innovate and expand its product offerings will be critical to maintaining its market position.

Sources

Company filings, market data

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