investorscraft@gmail.com

Intrinsic ValuePharmaSGP Holding SE (PSG.DE)

Previous Close29.00
Intrinsic Value
Upside potential
Previous Close
29.00

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

PharmaSGP Holding SE operates in the specialty and generic drug manufacturing sector, focusing on over-the-counter (OTC) healthcare products tailored for common ailments such as pain management, sleep disorders, and age-related conditions. The company’s diversified portfolio includes well-known brands like Baldriparan, Spalt, and RubaXX, which are distributed primarily through pharmacies and wholesalers across Germany and select European markets. By leveraging a mix of therapeutic and wellness-oriented products, PharmaSGP addresses both acute and chronic health needs, positioning itself as a niche player in the self-medication segment. Its revenue model relies on recurring demand for OTC pharmaceuticals, supported by established distribution channels and brand recognition in core markets like Germany, Austria, and Italy. While the company faces competition from larger pharmaceutical firms, its focus on specialized formulations and regional penetration provides a defensible market position. PharmaSGP’s export strategy further diversifies its revenue base, though its reliance on European markets limits exposure to higher-growth emerging regions. The company’s emphasis on pain and wellness categories aligns with demographic trends, but its growth potential is tempered by regulatory constraints and pricing pressures in the OTC space.

Revenue Profitability And Efficiency

In FY 2023, PharmaSGP reported revenue of €101.1 million, with net income of €16.4 million, reflecting a net margin of approximately 16.2%. The company’s diluted EPS stood at €1.37, demonstrating stable profitability despite potential headwinds in the OTC market. Operating cash flow of €26.6 million underscores efficient working capital management, while minimal capital expenditures (€53,000) suggest a capital-light business model focused on incremental product enhancements rather than large-scale investments.

Earnings Power And Capital Efficiency

PharmaSGP’s earnings power is supported by its ability to generate consistent cash flows from its OTC portfolio, with operating cash flow covering net income by a factor of 1.6x. The company’s capital efficiency is evident in its low capex requirements, allowing it to allocate resources toward debt reduction or shareholder returns. However, its modest scale and regional focus may limit margin expansion opportunities compared to larger peers.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with €40.8 million in cash and equivalents against total debt of €73.9 million, yielding a net debt position of €33.1 million. This leverage level appears manageable given stable cash flows, though investors should monitor debt servicing costs in a higher-interest-rate environment. The balance sheet structure supports ongoing operations and potential dividend commitments.

Growth Trends And Dividend Policy

PharmaSGP’s growth is likely tied to organic expansion within its existing markets, as evidenced by its limited capex and focus on core brands. The company paid a dividend of €1.36 per share in FY 2023, aligning with a payout ratio of approximately 99% of net income, signaling a commitment to shareholder returns but potentially constraining reinvestment for future growth.

Valuation And Market Expectations

With a market capitalization of €310.8 million, PharmaSGP trades at a P/E ratio of around 19x based on FY 2023 earnings. The negative beta (-0.08) suggests low correlation with broader market movements, possibly reflecting its defensive positioning in the healthcare sector. Investors appear to value the company’s stable cash flows and dividend yield, though growth expectations remain muted.

Strategic Advantages And Outlook

PharmaSGP’s strategic advantages include its established brand portfolio and distribution network in Germany, which provide resilience against competitive pressures. The company’s focus on OTC products aligns with consumer trends toward self-care, but its outlook depends on maintaining pricing power and navigating regulatory hurdles. While expansion into new geographies could drive growth, execution risks and limited scale may temper near-term upside.

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