Data is not available at this time.
MERCK Kommanditgesellschaft auf Aktien is a diversified healthcare and technology company with a 350-year legacy, operating across pharmaceuticals, life sciences, and electronics. Its pharmaceutical segment focuses on neurology, immunology, oncology, and fertility treatments, supported by strategic alliances with industry leaders like Pfizer and Novartis. The life science division provides critical tools for biotech and industrial labs, while its electronics segment supplies advanced materials for semiconductors, OLEDs, and specialty coatings. Merck holds a strong market position due to its vertically integrated operations, proprietary technologies, and global distribution network. The company’s diversified revenue streams mitigate sector-specific risks, and its R&D-driven approach ensures a robust pipeline in high-growth therapeutic areas. As a leader in niche markets like liquid crystal solutions and effect pigments, Merck maintains competitive advantages through innovation and long-standing customer relationships.
In FY 2022, Merck reported revenue of CHF 22.23 billion, with net income of CHF 3.34 billion, reflecting a healthy net margin of approximately 15%. Operating cash flow stood at CHF 4.26 billion, underscoring strong cash generation capabilities. Capital expenditures of CHF 1.81 billion indicate ongoing investments in R&D and production capacity, aligning with its growth strategy.
Diluted EPS of CHF 7.68 demonstrates Merck’s earnings resilience across its diversified segments. The company’s capital efficiency is evident in its ability to sustain profitability while funding high-value R&D projects and strategic partnerships, such as those with MoonLake Immunotherapeutics and Debiopharm.
Merck’s balance sheet shows CHF 1.4 billion in cash against total debt of CHF 10.4 billion, suggesting manageable leverage. The debt level supports its growth initiatives, while strong operating cash flow provides flexibility for debt servicing and shareholder returns.
Merck’s growth is driven by its pharmaceutical pipeline and electronics materials demand. A dividend of CHF 1.85 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains conservative to prioritize reinvestment in high-return opportunities.
Market expectations likely hinge on Merck’s ability to sustain innovation in biologics and semiconductor materials. Its valuation multiples should be assessed against peers in specialty pharma and advanced materials, given its hybrid business model.
Merck’s strategic advantages include its long-term industry partnerships, diversified revenue base, and technological leadership in niche markets. The outlook remains positive, contingent on successful pipeline commercialization and electronics sector tailwinds, though macroeconomic and regulatory risks persist.
Company filings, investor presentations
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |