investorscraft@gmail.com

Intrinsic ValueHaemato AG (HAEK.DE)

Previous Close21.40
Intrinsic Value
Upside potential
Previous Close
21.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HAEMATO AG operates as a specialized pharmaceutical company in Germany, focusing on the distribution of imported drugs and the manufacturing of generic pharmaceuticals. The company serves a broad spectrum of therapeutic areas, including oncology, HIV, rheumatology, neurology, and cardiovascular diseases, alongside aesthetic medicine and cosmetic products. Its diversified portfolio allows it to cater to wholesalers, pharmacies, clinics, and medical laboratories, positioning it as a versatile player in the healthcare sector. HAEMATO AG also engages in the development and marketing of medical devices and technology, particularly for aesthetic surgery and dermatology, further expanding its market reach. The company’s dual focus on pharmaceuticals and medical technology provides resilience against sector-specific risks while capitalizing on Germany’s robust healthcare infrastructure. With a foundation dating back to 1993, HAEMATO AG has established a credible presence in the specialty and generic drug market, leveraging its distribution network and regulatory expertise to maintain competitive differentiation.

Revenue Profitability And Efficiency

In FY 2022, HAEMATO AG reported revenue of €248.1 million, reflecting its steady market presence. Net income stood at €8.2 million, translating to a diluted EPS of €1.57, indicating moderate profitability. Operating cash flow was robust at €20.0 million, supported by efficient working capital management, while capital expenditures were minimal at €1.1 million, suggesting a capital-light operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which exceeded net income by a significant margin. With limited capital expenditures, HAEMATO AG demonstrates capital efficiency, reinvesting minimally to sustain operations while maintaining profitability. Its focus on high-margin specialty pharmaceuticals and aesthetic products likely contributes to this dynamic.

Balance Sheet And Financial Health

HAEMATO AG maintains a solid balance sheet, with €23.8 million in cash and equivalents against total debt of €5.4 million, indicating strong liquidity and low leverage. The conservative debt profile and healthy cash reserves provide financial flexibility, reducing near-term refinancing risks and supporting potential strategic initiatives.

Growth Trends And Dividend Policy

The company’s growth appears stable, with no explicit revenue or earnings trends provided beyond FY 2022. However, its dividend payout of €1.20 per share suggests a shareholder-friendly policy, aligning with its cash-generative business model. Future growth may hinge on expanding its generic drug portfolio or deepening its medical technology offerings.

Valuation And Market Expectations

With a market capitalization of approximately €111.5 million and a beta of 1.29, HAEMATO AG is perceived as moderately volatile relative to the broader market. The valuation reflects its niche positioning in the pharmaceutical sector, with investors likely pricing in steady but not explosive growth prospects.

Strategic Advantages And Outlook

HAEMATO AG’s strategic advantages lie in its diversified product mix and established distribution network within Germany’s regulated healthcare market. The outlook remains stable, supported by consistent cash flows and a lean operational structure. However, reliance on imported drugs and regulatory changes in the pharmaceutical sector could pose risks to long-term growth.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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