Data is not available at this time.
Henry Schein, Inc. operates as a leading distributor of healthcare products and services, primarily serving dental, medical, and animal health markets. The company generates revenue through the sale of consumable products, equipment, software, and value-added services, leveraging a global supply chain and e-commerce platforms. Its business model thrives on long-term relationships with practitioners, offering integrated solutions that streamline operations and enhance clinical outcomes. Henry Schein holds a strong position in the fragmented healthcare distribution sector, competing with scale and efficiency while maintaining a customer-centric approach. The company differentiates itself through proprietary technology, such as practice management software, and a broad portfolio of branded and private-label products. Its dual focus on dental and animal health provides diversification, mitigating sector-specific risks. With a presence in over 30 countries, Henry Schein benefits from geographic diversification and cross-selling opportunities, reinforcing its resilience in cyclical markets.
Henry Schein reported $12.7 billion in revenue for FY 2024, with net income of $390 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at $848 million, demonstrating solid cash conversion. Capital expenditures of $148 million suggest disciplined reinvestment, with free cash flow supporting debt management and strategic initiatives. The company’s efficiency is underscored by its ability to maintain profitability despite margin pressures in healthcare distribution.
Diluted EPS of $3.05 indicates moderate earnings power, with room for improvement through operational leverage and cost controls. The company’s capital efficiency is evident in its ability to generate consistent operating cash flow, though elevated total debt of $2.87 billion warrants monitoring. Henry Schein’s capital allocation prioritizes growth investments and debt servicing, with limited shareholder returns via dividends historically.
The balance sheet shows $122 million in cash against $2.87 billion in total debt, indicating a leveraged position. However, strong operating cash flow provides liquidity to meet obligations. The absence of dividends suggests a focus on deleveraging or reinvestment. Financial health hinges on maintaining stable cash flows and managing debt covenants, particularly in a competitive distribution landscape.
Revenue growth has been steady, supported by acquisitions and organic demand in core markets. The company does not currently pay dividends, opting to retain earnings for debt reduction or strategic investments. Future growth may hinge on technological adoption, such as telehealth and digital practice tools, as well as expansion in emerging markets.
The market appears to price HSIC as a stable but low-growth distributor, with valuation metrics reflecting moderate expectations. Investors likely focus on execution risks in margin improvement and debt management. Comparables suggest the stock trades in line with sector peers, discounting its diversified but competitive positioning.
Henry Schein’s scale, global footprint, and integrated solutions provide competitive moats, though pricing pressures persist. The outlook depends on leveraging technology to enhance customer stickiness and margin expansion. Macro trends like aging populations and pet care demand offer tailwinds, but execution remains critical to delivering shareholder value in a consolidating industry.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |