investorscraft@gmail.com

Intrinsic ValueGalenica AG (GALE.SW)

Previous CloseCHF96.60
Intrinsic Value
Upside potential
Previous Close
CHF96.60

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

Galenica AG is a leading Swiss healthcare service provider with a diversified operational footprint across two key segments: Products & Care, and Logistics & IT. The Products & Care segment dominates its revenue stream, operating a vast network of 520 pharmacies under brands like Amavita, Sun Store, and Coop Vitality, alongside distributing consumer health and pharmaceutical products. This segment also provides home medication services and marketing solutions, reinforcing its integrated healthcare ecosystem. The Logistics & IT segment complements this by offering specialized pre-wholesale services, including storage, distribution, and IT solutions tailored for the pharmaceutical sector. Galenica’s market position is strengthened by its vertically integrated model, combining retail, distribution, and technology to serve Switzerland’s highly regulated healthcare market. Its scale and brand recognition provide a competitive edge, while its focus on innovation in pharmacy management and logistics ensures adaptability in a dynamic industry. The company’s dual-segment approach mitigates reliance on any single revenue stream, positioning it as a resilient player in European healthcare distribution.

Revenue Profitability And Efficiency

Galenica reported revenue of CHF 3.92 billion for the period, with net income of CHF 183 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at CHF 264.7 million, supported by efficient working capital management. Capital expenditures of CHF 37 million indicate moderate reinvestment, aligning with its asset-light logistics and IT segment. The company’s profitability metrics underscore its ability to monetize its integrated healthcare services effectively.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 3.67 demonstrates steady earnings power, driven by its pharmacy network and logistics services. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly 1.5x net income, highlighting low capital intensity in its IT and logistics operations. This efficiency supports reinvestment and dividend distributions without straining financial flexibility.

Balance Sheet And Financial Health

Galenica maintains a conservative balance sheet with CHF 129.7 million in cash and equivalents against total debt of CHF 235.9 million, indicating a manageable leverage ratio. The modest debt level and strong cash flow generation provide ample liquidity for operational needs and strategic initiatives, reinforcing its financial stability in a capital-intensive sector.

Growth Trends And Dividend Policy

The company’s growth is anchored in its pharmacy network expansion and logistics scalability, with dividends of CHF 2.3 per share reflecting a commitment to shareholder returns. Its low beta (0.293) suggests resilience to market volatility, though growth may be tempered by Switzerland’s mature healthcare market. Future expansion could hinge on international logistics partnerships or digital health innovations.

Valuation And Market Expectations

With a market cap of CHF 4.42 billion, Galenica trades at a P/E of approximately 24x, aligning with peers in the healthcare distribution sector. The valuation reflects expectations of stable, regulated revenue streams but limited high-growth upside. Investors likely prize its defensive positioning and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

Galenica’s strategic advantages lie in its integrated model, combining retail, distribution, and IT to create synergies. Its outlook remains stable, supported by Switzerland’s robust healthcare demand. Potential risks include regulatory changes or margin pressure, but its scale and diversification position it well for long-term resilience. Digital transformation in pharmacy management could unlock further efficiencies.

Sources

Company description, financial data from disclosed filings, and market cap from SIX Swiss Exchange.

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