Data is not available at this time.
Medion AG, a subsidiary of Lenovo Germany Holding GmbH, operates in the competitive consumer electronics sector, specializing in a broad portfolio of hardware and digital services. The company offers notebooks, PC systems, smart home devices, and audio-visual products, alongside telecommunications services, positioning itself as a diversified provider in the technology space. Its integration within Lenovo’s ecosystem provides supply chain advantages and brand leverage, though it faces intense competition from global players like Samsung, LG, and Apple. Medion’s market positioning is bolstered by its focus on mid-tier consumer segments in Europe, particularly Germany, where it maintains a strong retail and online presence. The company’s revenue model relies on hardware sales complemented by service-based offerings, creating a hybrid approach to monetization. However, its reliance on Lenovo for strategic direction may limit independent growth initiatives in an industry driven by rapid innovation and pricing pressures.
Medion reported revenue of €748.3 million for FY 2024, with net income of €17.1 million, reflecting modest profitability in a challenging market. Operating cash flow stood at €46.7 million, supported by disciplined working capital management, while capital expenditures were minimal at €1.4 million, indicating a lean operational model. The diluted EPS of €0.38 underscores efficient earnings conversion despite sector-wide margin pressures.
The company’s earnings power is constrained by thin net margins of approximately 2.3%, typical for the low-margin consumer electronics industry. However, its capital efficiency is notable, with operating cash flow covering debt obligations comfortably. Medion’s asset-light strategy, evidenced by low capex, allows for flexibility in navigating cyclical demand swings.
Medion maintains a solid balance sheet with €123.1 million in cash and equivalents against total debt of €8.4 million, reflecting strong liquidity. The negligible leverage ratio suggests minimal financial risk, though the company’s reliance on Lenovo for strategic support could influence long-term financial autonomy. Its conservative debt profile aligns with its stable but slow-growth industry dynamics.
Revenue growth appears stagnant, reflecting market saturation in core product categories. The dividend payout of €0.69 per share, supported by stable cash flows, signals a shareholder-friendly approach, though sustainability depends on maintaining current profitability levels. Medion’s growth prospects are likely tied to Lenovo’s broader strategy rather than organic expansion.
With a market cap of €652.3 million and a beta of -0.057, Medion trades with low volatility, suggesting investor perception of stability. The valuation reflects subdued growth expectations, trading at a moderate multiple relative to earnings. Market sentiment appears neutral, factoring in its niche positioning and Lenovo’s backing.
Medion’s primary advantage lies in its Lenovo affiliation, which provides scale benefits and distribution reach. However, its outlook remains cautious due to reliance on hardware sales in a declining PC market. Strategic shifts toward higher-margin services or smart home ecosystems could improve long-term prospects, but execution risks persist in a highly competitive landscape.
Company filings, market data
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 |