investorscraft@gmail.com

Intrinsic ValueErgomed plc (2EM.DE)

Previous Close11.00
Intrinsic Value
Upside potential
Previous Close
11.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ergomed plc operates as a specialized provider of clinical research and pharmacovigilance services, catering to pharmaceutical, biotechnology, and generics companies globally. The company’s core revenue model is built on offering end-to-end clinical trial solutions, including planning, management, and monitoring, alongside post-approval drug safety services. Its operations span key therapeutic areas such as oncology, haematology, and neurology, with a notable focus on orphan drug development, positioning it as a niche player in the contract research organization (CRO) sector. Ergomed differentiates itself through its deep therapeutic expertise and regional presence across Europe, North America, and Asia-Pacific, enabling it to serve both large and emerging biopharma clients. The company’s dual-segment structure—Clinical Research Services and Pharmacovigilance—provides diversified revenue streams while capitalizing on the growing demand for outsourced drug development services. Its market position is reinforced by its ability to deliver tailored solutions in complex therapeutic areas, though it faces competition from larger CROs with broader global footprints.

Revenue Profitability And Efficiency

In FY 2022, Ergomed reported revenue of €145.3 million, with net income of €14.98 million, reflecting a net margin of approximately 10.3%. Operating cash flow stood at €14.85 million, while capital expenditures were modest at €1.92 million, indicating efficient capital deployment. The company’s profitability metrics suggest a stable operational framework, though margins may be pressured by competitive dynamics in the CRO industry.

Earnings Power And Capital Efficiency

Ergomed’s diluted EPS of €0.14 underscores its ability to generate earnings despite its mid-tier size in the CRO market. The company’s capital efficiency is evident in its low debt levels (€2.91 million) and healthy cash position (€19.1 million), providing flexibility for strategic investments or organic growth initiatives. Its focus on high-value therapeutic areas enhances return on invested capital.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents covering its total debt by a factor of 6.6x. Its minimal leverage and positive operating cash flow signal strong financial health, reducing liquidity risks. The absence of dividends allows for reinvestment in growth opportunities, aligning with its expansion strategy in clinical research and pharmacovigilance.

Growth Trends And Dividend Policy

Ergomed’s revenue growth is driven by increasing outsourcing trends in drug development, particularly in niche therapeutic areas. The company does not pay dividends, opting instead to reinvest cash flows into service expansion and geographic reach. Its growth trajectory is supported by rising demand for pharmacovigilance and orphan drug development services, though scalability remains a challenge relative to larger peers.

Valuation And Market Expectations

With a market capitalization of approximately €586 million and a beta of 0.79, Ergomed trades with lower volatility than the broader market. Investors likely value its specialized service offerings and steady profitability, though its smaller scale may limit premium valuation multiples compared to industry leaders. The absence of dividends may also influence investor expectations toward capital appreciation.

Strategic Advantages And Outlook

Ergomed’s strategic advantages lie in its therapeutic expertise and regional diversification, which mitigate client concentration risks. The outlook remains positive, supported by sustained demand for CRO services, though competitive pressures and integration challenges in new markets could pose headwinds. Its focus on high-growth areas like oncology and orphan drugs positions it well for long-term relevance in the evolving biopharma landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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