investorscraft@gmail.com

Intrinsic ValueEckert & Ziegler Strahlen- und Medizintechnik AG (EUZ.DE)

Previous Close14.97
Intrinsic Value
Upside potential
Previous Close
14.97

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

Eckert & Ziegler Strahlen- und Medizintechnik AG operates as a specialized provider of isotope technology components, serving medical, scientific, and industrial markets globally. The company’s core revenue model is built on two segments: Medical, which focuses on radiopharmaceuticals and implants for cancer treatment, and Isotope Products, which supplies radiation sources for imaging, material analysis, and environmental monitoring. Its medical segment, particularly prostate cancer seeds and uveal melanoma treatments, positions it as a niche player in oncology solutions. The Isotope Products segment caters to industrial and security applications, leveraging precision measurement technologies. Eckert & Ziegler’s market position is strengthened by its vertically integrated manufacturing capabilities and regulatory expertise in handling radioactive materials. The company competes in a highly specialized sector with high barriers to entry, benefiting from long-term customer relationships and recurring revenue streams from maintenance and calibration services. Its dual-segment approach diversifies risk while capitalizing on growth in targeted radiotherapy and industrial radiometry.

Revenue Profitability And Efficiency

In its latest fiscal year, Eckert & Ziegler reported revenue of €295.9 million, with net income of €33.3 million, reflecting a net margin of approximately 11.3%. The company generated €66.6 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €17.2 million indicate ongoing investments in production capacity and R&D, aligning with its growth strategy in medical and industrial isotope applications.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.6 underscores its earnings power, supported by stable demand for its medical and industrial products. Operating cash flow coverage of net income at nearly 2x highlights efficient capital deployment. With a capital-light model in services and high-margin proprietary products, Eckert & Ziegler maintains robust returns on invested capital, though its beta of 1.58 suggests higher volatility relative to the market.

Balance Sheet And Financial Health

Eckert & Ziegler’s balance sheet remains healthy, with €118.2 million in cash and equivalents against total debt of €55.3 million, yielding a net cash position. This liquidity supports flexibility for strategic acquisitions or R&D initiatives. The low leverage ratio and strong cash reserves mitigate risks associated with its capital-intensive segments, ensuring financial stability amid sector-specific regulatory or demand fluctuations.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core medical segment, driven by increasing adoption of brachytherapy. A dividend of €0.5 per share reflects a payout ratio of approximately 31%, balancing shareholder returns with reinvestment needs. Future growth may hinge on expansion in radiopharmaceuticals and industrial calibration markets, supported by its technological expertise.

Valuation And Market Expectations

With a market capitalization of €1.31 billion, Eckert & Ziegler trades at a premium, reflecting its niche leadership and growth potential in isotope technology. Investors likely price in sustained demand for cancer treatment solutions and industrial radiation applications, though the high beta indicates sensitivity to macroeconomic and sector-specific risks.

Strategic Advantages And Outlook

Eckert & Ziegler’s strategic advantages lie in its regulatory compliance, proprietary technologies, and diversified customer base. The outlook remains positive, supported by aging populations driving oncology demand and industrial needs for precision measurement. However, reliance on radioactive material supply chains and stringent regulations pose ongoing operational challenges.

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