investorscraft@gmail.com

Intrinsic ValueMedacta Group S.A. (MOVE.SW)

Previous CloseCHF165.20
Intrinsic Value
Upside potential
Previous Close
CHF165.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medacta Group SA operates in the medical devices sector, specializing in orthopedic and neurosurgical solutions. The company develops, manufactures, and distributes innovative products, including personalized kinematic models and 3D planning tools, primarily for hip, knee, shoulder, sports medicine, and spine procedures. Its focus on precision and customization positions it as a key player in the growing market for advanced surgical technologies, catering to both developed and emerging healthcare markets. Medacta’s revenue model is driven by direct sales and partnerships with healthcare providers, leveraging its Swiss engineering heritage to maintain high product quality and reliability. The company competes in a highly regulated and competitive industry, where technological differentiation and surgeon adoption are critical. Its strong presence in Europe, North America, and the Asia-Pacific region underscores its global ambitions, supported by a reputation for innovation and clinical outcomes. Medacta’s market position is further reinforced by its investments in research and development, ensuring a steady pipeline of next-generation medical devices.

Revenue Profitability And Efficiency

Medacta reported revenue of CHF 590.6 million for the fiscal year, with net income reaching CHF 72.9 million, reflecting a solid profit margin. The company’s operating cash flow stood at CHF 107.1 million, indicating efficient cash generation from core operations. Capital expenditures of CHF 89.3 million suggest ongoing investments in production capacity and R&D, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 3.65 demonstrates Medacta’s ability to translate revenue into shareholder value. The company’s capital efficiency is evident in its disciplined spending on growth initiatives, balancing reinvestment with profitability. Its operating cash flow coverage of capital expenditures highlights prudent financial management.

Balance Sheet And Financial Health

Medacta maintains a conservative balance sheet with CHF 31.6 million in cash and equivalents, against total debt of CHF 241.2 million. The debt level appears manageable given its cash flow generation and market capitalization. The company’s financial health is supported by its stable revenue base and low leverage.

Growth Trends And Dividend Policy

Medacta’s growth is driven by expanding its product portfolio and geographic reach, particularly in high-growth markets like Asia-Pacific. The company pays a dividend of CHF 0.69 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its growth trajectory suggests potential for future dividend increases.

Valuation And Market Expectations

With a market capitalization of CHF 2.7 billion and a beta of 1.14, Medacta is valued as a growth-oriented healthcare stock. Investors likely anticipate continued expansion in its core markets and innovation-led differentiation. The valuation reflects confidence in its ability to sustain above-industry growth rates.

Strategic Advantages And Outlook

Medacta’s strategic advantages include its focus on personalized surgical solutions and strong R&D capabilities. The outlook remains positive, supported by increasing demand for minimally invasive and precision-based medical devices. Regulatory approvals and surgeon adoption will be key drivers of future success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount