Data is not available at this time.
Coloplast A/S is a leading global medical device company specializing in intimate healthcare solutions for chronic conditions. The company operates across four core segments: Ostomy Care, Continence Care, Urology Care, and Wound & Skin Care, catering to patients with highly personal medical needs. Its product portfolio includes innovative, clinically validated solutions designed to improve quality of life, distributed through hospitals, pharmacies, and wholesalers. Coloplast holds a strong competitive position in niche markets with high barriers to entry, driven by its focus on R&D, patient-centric design, and global distribution network. The firm’s emphasis on recurring revenue streams from consumable products provides stability, while its direct-to-consumer initiatives enhance brand loyalty. Operating in the resilient healthcare sector, Coloplast benefits from long-term demographic trends, including aging populations and rising chronic disease prevalence. Its market leadership in ostomy and continence care is underpinned by technological differentiation and deep clinical relationships.
Coloplast reported EUR 27.0 billion in revenue for FY 2024, with net income of EUR 5.1 billion, reflecting robust profitability. The company’s operating cash flow of EUR 2.8 billion demonstrates strong cash generation, supported by efficient operations and high-margin product lines. Capital expenditures of EUR 1.2 billion indicate ongoing investments in capacity and innovation, aligning with its growth strategy.
Diluted EPS of EUR 22.46 underscores Coloplast’s earnings strength, driven by pricing power and operational leverage. The company’s focus on high-return segments and recurring revenue models enhances capital efficiency, while its disciplined R&D and marketing spend optimize returns on invested capital.
Coloplast maintains a solid liquidity position with EUR 788 million in cash, though its total debt of EUR 22.6 billion reflects leverage from strategic investments. The balance sheet supports ongoing growth initiatives, with manageable debt levels relative to cash flow generation and market capitalization.
The company benefits from steady organic growth in its core markets, supported by demographic tailwinds and product innovation. Its dividend payout of EUR 0.76 per share reflects a balanced approach to returning capital while reinvesting for future expansion.
With a market cap of EUR 19.3 billion and a beta of 0.58, Coloplast is valued as a stable healthcare player with defensive characteristics. Investors likely price in sustained mid-single-digit growth and margin resilience, given its niche leadership and recurring revenue base.
Coloplast’s competitive edge lies in its specialized product portfolio, strong clinical reputation, and global reach. The outlook remains positive, with opportunities in emerging markets and digital health solutions offsetting pricing pressures in mature regions.
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 |