investorscraft@gmail.com

Intrinsic ValueGerresheimer AG (GXI.DE)

Previous Close25.22
Intrinsic Value
Upside potential
Previous Close
25.22

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

Gerresheimer AG is a leading global provider of specialized packaging and drug delivery solutions, primarily serving the pharmaceutical, biotech, and cosmetics industries. The company operates through three divisions: Plastics & Devices, Primary Packaging Glass, and Advanced Technologies. Its product portfolio includes inhalers, insulin pens, prefillable syringes, glass vials, and smart drug delivery systems like micro pumps, catering to critical healthcare applications. Gerresheimer’s expertise in high-quality, regulatory-compliant packaging positions it as a trusted partner for pharmaceutical giants and emerging biotech firms. The company’s diversified revenue streams—spanning drug delivery devices, primary glass packaging, and innovative technologies—underscore its resilience in cyclical markets. With a strong foothold in Europe and expanding presence in North America and Asia, Gerresheimer benefits from long-term contracts and recurring demand driven by global healthcare trends. Its focus on sustainability, such as recyclable glass and plastic alternatives, aligns with industry shifts toward eco-friendly solutions. The Advanced Technologies division, though smaller, offers high-growth potential through smart devices for chronic disease management, reinforcing its niche in value-added healthcare innovation.

Revenue Profitability And Efficiency

Gerresheimer reported revenue of €2.04 billion for FY 2024, reflecting steady demand across its core divisions. Net income stood at €109.7 million, with diluted EPS of €3.18, indicating moderate profitability amid high operational costs typical of precision manufacturing. Operating cash flow of €240.3 million demonstrates solid cash generation, though capital expenditures of €369.8 million highlight ongoing investments in capacity and R&D, particularly in Advanced Technologies.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue from pharmaceutical packaging, but margins are tempered by raw material volatility and regulatory compliance costs. ROIC metrics are not disclosed, but high capex intensity suggests capital efficiency hinges on scaling high-margin products like smart drug delivery systems. Debt levels require monitoring, though cash flow coverage appears manageable.

Balance Sheet And Financial Health

Gerresheimer’s balance sheet shows €186.4 million in cash against €1.28 billion in total debt, indicating leveraged but stable liquidity. The debt load is typical for capital-intensive manufacturers, and operating cash flow provides adequate coverage. The company’s investment-grade profile is supported by its essential role in healthcare supply chains.

Growth Trends And Dividend Policy

Growth is driven by pharmaceutical outsourcing trends and demand for biologics packaging, with Advanced Technologies offering upside. The €1.25 dividend per share reflects a conservative payout ratio, prioritizing reinvestment. Long-term revenue CAGR aligns with mid-single-digit industry growth, though margin expansion depends on operational leverage.

Valuation And Market Expectations

At a €2.02 billion market cap, Gerresheimer trades at ~19x P/E, a premium to generic packaging peers but justified by its healthcare niche. The beta of 0.81 suggests lower volatility than the broader market, appealing to defensive investors. Expectations hinge on execution in high-value drug delivery and glass packaging segments.

Strategic Advantages And Outlook

Gerresheimer’s key advantages include regulatory expertise, long-term client relationships, and innovation in sustainable packaging. Near-term headwinds include energy cost inflation, but its diversified geographic footprint and focus on biologics position it well for structural growth. The outlook remains positive, contingent on scaling smart device commercialization and maintaining pricing power.

Sources

Company filings, Bloomberg

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