investorscraft@gmail.com

Intrinsic ValueApontis Pharma AG (APPH.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Apontis Pharma AG operates in the specialty and generic drug manufacturing sector, focusing on internal medicine indications, particularly cardiovascular diseases, respiratory conditions, and diabetes. The company’s core revenue model revolves around the development, promotion, and sale of single-pill combinations and other pharmaceutical products, targeting chronic conditions with high prevalence in Germany. Its portfolio is strategically designed to address hypertension, hyperlipidemia, and secondary prevention, leveraging Germany’s robust healthcare infrastructure and aging population. Apontis differentiates itself through a specialized focus on combination therapies, which improve patient compliance and treatment efficacy. The company’s market position is reinforced by its long-standing presence since 1946, though it operates in a competitive landscape dominated by larger pharmaceutical firms. Its niche approach allows it to carve out a sustainable role in the German market, supported by localized sales and marketing efforts. While not a market leader, Apontis benefits from steady demand for its therapeutic solutions, particularly in cardiovascular care, where its products align with clinical guidelines and cost-effective treatment paradigms.

Revenue Profitability And Efficiency

Apontis Pharma reported revenue of €48.5 million for the fiscal year, with net income of €0.75 million, reflecting modest profitability. The diluted EPS of €0.09 indicates limited earnings power, while negative operating cash flow of €-2.9 million raises questions about near-term liquidity management. Capital expenditures were minimal at €-14.6k, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with low net income relative to revenue, highlighting margin pressures common in the generic drug sector. Capital efficiency is difficult to assess given negligible debt and minimal capex, though the negative operating cash flow signals potential challenges in converting revenue into sustainable cash generation. The absence of debt provides flexibility but may also indicate limited growth initiatives.

Balance Sheet And Financial Health

Apontis maintains a conservative balance sheet with €15.5 million in cash and no debt, underscoring strong liquidity and low financial risk. This positions the company to weather short-term volatility, though the negative operating cash flow could strain reserves if sustained. The lack of leverage is a positive for financial stability but may limit strategic opportunities requiring capital deployment.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments and modest top-line performance. The company’s focus on niche therapeutic areas may support steady demand, but scalability remains uncertain. Absence of a dividend policy aligns with its reinvestment needs, though investors may seek clearer growth catalysts to justify equity participation.

Valuation And Market Expectations

With a market cap of €94.5 million, Apontis trades at a revenue multiple of approximately 1.95x, reflecting modest expectations for a small-cap pharma firm. The beta of 1.2 suggests higher volatility than the market, likely due to its niche focus and limited earnings visibility. Market sentiment appears cautious, pricing in both sector risks and the company’s unproven growth trajectory.

Strategic Advantages And Outlook

Apontis’s strategic advantages lie in its specialized product portfolio and debt-free balance sheet, providing stability in a competitive market. However, the outlook is tempered by cash flow challenges and reliance on the German healthcare market. Success hinges on expanding its product pipeline or forging partnerships to enhance scale, but execution risks remain significant given its current financial profile.

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