Previous Close | $156.01 |
Intrinsic Value | $28.71 |
Upside potential | -82% |
Data is not available at this time.
Johnson & Johnson (JNJ) operates as a diversified healthcare conglomerate with three core segments: Pharmaceuticals, Medical Devices, and Consumer Health. The Pharmaceuticals division drives growth through innovative therapies in immunology, oncology, and infectious diseases, while Medical Devices focuses on surgical, orthopedic, and interventional solutions. Consumer Health, now spun off as Kenvue, historically provided steady revenue from over-the-counter products like Tylenol and Listerine. JNJ’s vertically integrated model and global scale afford it leadership in high-margin biologics and medtech, competing with firms like Pfizer and Medtronic. Its R&D prowess, bolstered by strategic acquisitions, ensures a robust pipeline, though pricing pressures and regulatory scrutiny persist. The company’s brand equity and diversified revenue streams mitigate sector-specific risks, positioning it as a resilient player in volatile markets.
In FY2024, JNJ reported $88.8 billion in revenue, with net income of $14.1 billion, reflecting a 15.8% net margin. Diluted EPS stood at $5.79, supported by $24.3 billion in operating cash flow. Capital expenditures of $4.4 billion indicate disciplined reinvestment, yielding a free cash flow margin of approximately 22.5%. The company’s scale enables cost efficiencies, though margin compression in Consumer Health post-spinoff warrants monitoring.
JNJ’s earnings power is underscored by its Pharmaceuticals segment, which contributes over 50% of revenue with high incremental margins. ROIC remains robust due to patented drugs and scalable manufacturing. The Medical Devices division benefits from recurring revenue via elective procedures, though supply chain costs weigh on returns. Capital allocation prioritizes R&D (14% of Pharma sales) and dividends, with limited share buybacks.
JNJ maintains a strong balance sheet with $24.1 billion in cash and equivalents against $36.6 billion of total debt, yielding a net debt-to-EBITDA ratio of ~1.0x. Liquidity is ample, with AA-rated credit facilitating strategic flexibility. The spin-off of Kenvue streamlined liabilities, though litigation reserves (e.g., talc lawsuits) remain a contingent risk.
Organic growth hinges on Pharma innovations like Carvykti (myeloma therapy) and device pipeline expansions. Dividend consistency is a hallmark, with a $4.91 annual payout per share (2.8% yield) and 61 consecutive years of increases. Near-term growth may lag peers due to patent cliffs, but late-stage trials and geographic expansion offer offsets.
Trading at ~15x forward earnings, JNJ’s valuation reflects its defensive profile and moderate growth outlook. Investors price in stable cash flows and dividend reliability, though Pharma pipeline execution is critical to justify premium multiples versus pure-play biotechs.
JNJ’s competitive moat lies in its integrated R&D, global distribution, and brand trust. Near-term headwinds include biosimilar competition and macroeconomic pressures, but long-term prospects are bolstered by aging demographics and unmet medical needs. Strategic pivots toward high-growth therapeutic areas and digital health partnerships could enhance upside.
10-K (CIK: 0000200406), Investor Presentations
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 |