investorscraft@gmail.com

Intrinsic ValueGerresheimer AG (GXI.SW)

Previous CloseCHF65.15
Intrinsic Value
Upside potential
Previous Close
CHF65.15

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 high-quality packaging solutions and drug delivery systems, serving the pharmaceutical, biotech, cosmetics, and medical technology industries. The company operates through three divisions: Plastics & Devices, Primary Packaging Glass, and Advanced Technologies, each catering to specialized needs in drug administration and packaging. Its product portfolio includes inhalers, insulin pens, prefillable syringes, glass vials, and smart drug delivery devices like micro pumps, positioning it as a critical partner for healthcare innovation. Gerresheimer’s market position is strengthened by its long-standing expertise in glass and plastic manufacturing, regulatory compliance, and ability to serve high-growth segments such as biologics and injectables. The company’s focus on advanced drug delivery technologies aligns with increasing demand for patient-centric solutions, reinforcing its role as a key enabler of precision medicine and personalized therapies. With a diversified client base and global footprint, Gerresheimer maintains a competitive edge in a highly regulated and innovation-driven industry.

Revenue Profitability And Efficiency

Gerresheimer reported revenue of EUR 2.04 billion for the fiscal year ending November 2024, with net income of EUR 109.7 million, reflecting a disciplined cost structure and operational efficiency. The company generated EUR 240.3 million in operating cash flow, though capital expenditures of EUR 369.8 million indicate ongoing investments in capacity and technology. Diluted EPS stood at EUR 2.96, demonstrating steady earnings power despite sector-specific cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified product mix and high-value drug delivery systems, which command premium pricing. Gerresheimer’s capital efficiency is evident in its ability to sustain profitability while investing in advanced technologies, though its debt-to-equity ratio suggests moderate leverage. The firm’s focus on high-margin segments like biologics and injectables enhances its return on invested capital.

Balance Sheet And Financial Health

Gerresheimer’s balance sheet shows EUR 186.4 million in cash and equivalents against total debt of EUR 1.28 billion, indicating a leveraged but manageable financial position. The company’s liquidity is sufficient to meet short-term obligations, and its long-term debt is structured to align with cash flow generation. Ongoing investments in capex highlight a commitment to growth, though they weigh on free cash flow.

Growth Trends And Dividend Policy

The company benefits from secular growth in pharmaceutical packaging and drug delivery, driven by increasing healthcare demand and biologics adoption. Gerresheimer pays a dividend of EUR 1.21 per share, reflecting a balanced approach to shareholder returns and reinvestment. Future growth is expected to be fueled by innovation in smart drug delivery systems and expansion in emerging markets.

Valuation And Market Expectations

With a market capitalization of EUR 2.09 billion and a beta of 0.92, Gerresheimer is viewed as a stable player in the packaging sector. The stock’s valuation reflects expectations of steady growth, supported by its niche positioning in pharmaceutical packaging and drug delivery. Investors likely price in continued margin expansion from high-value product segments.

Strategic Advantages And Outlook

Gerresheimer’s strategic advantages include its technological expertise, regulatory compliance, and strong relationships with global pharmaceutical firms. The outlook remains positive, with demand for advanced drug delivery systems and sustainable packaging driving long-term growth. Challenges include raw material cost volatility and competitive pressures, but the company’s innovation pipeline and market diversification provide resilience.

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