investorscraft@gmail.com

Intrinsic ValueTecan Group AG (TECN.SW)

Previous CloseCHF136.00
Intrinsic Value
Upside potential
Previous Close
CHF136.00

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

Tecan Group AG is a leading provider of laboratory automation and instrumentation solutions, catering primarily to pharmaceutical, biotechnology, and diagnostic sectors. The company operates through two core segments: Life Sciences Business, which focuses on liquid handling, microplate readers, and consumables, and Partnering Business, supplying OEM components like precision pumps and robotic arms. Tecan’s diversified product portfolio, including its Tecan Laberwax and Resolvex systems, positions it as a critical enabler of high-throughput research and diagnostics. The firm serves a global clientele across Europe, North America, and Asia, leveraging its Swiss engineering heritage to deliver precision and reliability. Its Synergence and Freedom EVO platforms underscore its commitment to modular, scalable automation, addressing growing demand for efficiency in life sciences. Tecan’s market position is reinforced by its dual revenue streams—direct sales and OEM partnerships—providing stability amid sector-specific volatility. The company’s focus on genomics, synthetic biology, and diagnostics aligns with long-term industry trends, though competition from larger players like Thermo Fisher and Danaher remains a challenge.

Revenue Profitability And Efficiency

Tecan reported revenue of CHF 934.3 million in FY 2023, with net income of CHF 67.7 million, reflecting a modest net margin of approximately 7.2%. Operating cash flow stood at CHF 148.5 million, indicating healthy cash conversion. Capital expenditures of CHF 15.3 million suggest disciplined reinvestment, though the company’s profitability lags behind some peers in the medical instruments space, likely due to R&D and OEM partnership costs.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 5.27 demonstrates steady earnings power, supported by recurring revenue from consumables and service contracts. The company’s capital efficiency is adequate, with operating cash flow covering capex comfortably. However, its reliance on high-margin automation solutions is partially offset by lower-margin OEM components, creating a balanced but unexceptional return profile.

Balance Sheet And Financial Health

Tecan maintains a solid balance sheet with CHF 154.2 million in cash and equivalents against total debt of CHF 321.3 million, indicating manageable leverage. The net debt position of CHF 167.1 million is sustainable given stable cash flows, though liquidity could be bolstered for strategic acquisitions or R&D initiatives in high-growth areas like NGS reagents.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for lab automation in drug discovery and diagnostics. The dividend of CHF 3 per share reflects a payout ratio of ~57%, signaling a commitment to shareholder returns while retaining flexibility for reinvestment. Future growth may hinge on expanding in Asia and scaling high-margin software and consumables offerings.

Valuation And Market Expectations

At a market cap of ~CHF 2.1 billion, Tecan trades at ~2.3x revenue and ~31x earnings, a premium to some peers, likely pricing in its niche automation expertise. The beta of 0.97 suggests market-aligned volatility, with investors valuing its defensive positioning in life sciences tools.

Strategic Advantages And Outlook

Tecan’s strengths lie in its Swiss precision engineering, diversified revenue streams, and alignment with secular trends in lab automation. Challenges include margin pressure from OEM sales and competition. The outlook is stable, with opportunities in diagnostics and synthetic biology, though execution on innovation and geographic expansion will be critical to sustaining valuation premiums.

Sources

Company filings, Bloomberg

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