Data is not available at this time.
Elanco Animal Health Inc. operates in the pharmaceutical sector, specializing in animal health solutions for both companion and food animals. The company’s revenue model is driven by a diversified portfolio across four key categories: Companion Animal Disease Prevention, Companion Animal Therapeutics, Food Animal Future Protein & Health, and Food Animal Ruminants & Swine. Its product offerings include parasiticides, pain management therapies, vaccines, and nutritional enzymes, catering to a broad spectrum of veterinary needs. Elanco holds a competitive position in the global animal health market, leveraging its innovation pipeline and established brand recognition. The company serves a critical role in supporting livestock productivity and pet wellness, aligning with long-term trends in protein demand and pet humanization. Its strategic focus on R&D and targeted acquisitions strengthens its market presence, though it faces competition from larger players like Zoetis and Merck Animal Health.
Elanco reported revenue of €4.44 billion for the fiscal year ending December 2024, with net income of €338 million, reflecting a diluted EPS of €0.68. Operating cash flow stood at €541 million, while capital expenditures were €147 million, indicating disciplined investment in growth initiatives. The company’s profitability metrics suggest moderate efficiency, though further cost optimization could enhance margins.
The company’s earnings power is supported by its diversified product portfolio and recurring revenue streams from essential animal health products. However, its capital efficiency is tempered by a high total debt of €4.44 billion, which may constrain financial flexibility. Free cash flow generation remains a key focus, with operating cash flow covering interest obligations but requiring careful debt management.
Elanco’s balance sheet shows €468 million in cash and equivalents against €4.44 billion in total debt, indicating a leveraged position. The absence of dividends suggests a prioritization of debt reduction and reinvestment. While liquidity appears adequate, the high debt load necessitates prudent financial stewardship to maintain creditworthiness.
Growth is likely driven by innovation in companion animal therapeutics and expansion in emerging markets. The company does not currently pay dividends, redirecting cash flow toward R&D and debt servicing. Long-term trends in pet ownership and sustainable protein production present tailwinds, though execution risks remain.
Market expectations for Elanco hinge on its ability to balance growth investments with debt reduction. The lack of a dividend may deter income-focused investors, but the stock could appeal to those betting on sector tailwinds and operational improvements. Valuation metrics should be assessed against peers in the animal health space.
Elanco’s strategic advantages include its broad product portfolio and focus on high-growth segments like pet therapeutics. The outlook depends on successful debt management and R&D productivity. Macro trends in animal health are favorable, but competitive pressures and regulatory risks require vigilant execution.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |