Data is not available at this time.
Eli Lilly and Company is a global pharmaceutical leader specializing in the discovery, development, and commercialization of innovative human therapeutics. The company operates in the highly competitive drug manufacturing sector, with a diversified portfolio spanning diabetes, oncology, immunology, neuroscience, and COVID-19 treatments. Its core revenue model relies on patented pharmaceuticals, strategic collaborations, and lifecycle management of key brands such as Trulicity, Jardiance, and Taltz, which drive sustained prescription demand. Eli Lilly maintains a strong market position through R&D excellence, with a focus on biologics and targeted therapies, particularly in diabetes and oncology. The company’s partnerships with biotech firms like Incyte and AbCellera enhance its pipeline depth. Its geographic diversification, with significant sales in the U.S., Europe, and emerging markets, mitigates regional risks. Eli Lilly’s reputation for clinical innovation and regulatory expertise solidifies its standing as a top-tier biopharma firm, though it faces pricing pressures and patent expirations.
In FY 2024, Eli Lilly reported CHF 45.04 billion in revenue, with net income of CHF 10.59 billion, reflecting robust profitability. The diluted EPS of CHF 11.71 underscores efficient earnings generation. Operating cash flow stood at CHF 8.82 billion, though capital expenditures of CHF 5.06 billion indicate significant reinvestment. The company’s margin resilience is supported by high-demand therapies and cost discipline.
Eli Lilly demonstrates strong earnings power, driven by blockbuster drugs like Trulicity and Verzenio. Its capital efficiency is evident in disciplined R&D spending and strategic acquisitions, though debt of CHF 33.64 billion suggests leveraged growth. The firm’s ability to convert research into commercial successes, such as Mounjaro, highlights its pipeline productivity.
The company holds CHF 3.27 billion in cash, against total debt of CHF 33.64 billion, indicating a leveraged but manageable position. Its investment-grade credit profile and steady cash flows support debt servicing. Shareholders’ equity remains robust, underpinned by retained earnings and a market cap of CHF 737.46 billion.
Eli Lilly’s growth is fueled by diabetes and oncology franchises, with recent launches like Retevmo contributing. The dividend of CHF 5.06 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to fund expansion. Long-term trends favor biologic and precision medicine growth.
The market cap of CHF 737.46 billion and a beta of 0.47 suggest low volatility and high investor confidence. Valuation multiples reflect premium pricing for Eli Lilly’s innovation pipeline and sector leadership, with expectations anchored to GLP-1 and oncology advancements.
Eli Lilly’s strategic edge lies in its R&D focus, first-molecule assets, and global commercial infrastructure. Near-term growth will hinge on Mounjaro’s uptake and pipeline milestones, while long-term prospects depend on neuroscience and immunology breakthroughs. Macro risks include pricing reforms, but the outlook remains positive given therapeutic differentiation.
Company filings, 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 |