investorscraft@gmail.com

Intrinsic ValueUniphar plc (UPR.L)

Previous Close£336.00
Intrinsic Value
Upside potential
Previous Close
£336.00

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

Uniphar plc is a diversified healthcare services company operating across Ireland, the UK, and internationally, structured into three core divisions: Commercial & Clinical, Product Access, and Supply Chain & Retail. The Commercial & Clinical division provides outsourced sales, marketing, and distribution services to pharmaco-medical and device manufacturers, leveraging multichannel account management. The Product Access division specializes in facilitating connections between pharmaceutical manufacturers and healthcare stakeholders, offering bespoke distribution partnerships and on-demand access to specialized treatments. The Supply Chain & Retail division focuses on wholesale and pre-wholesale distribution of pharmaceutical, healthcare, and animal health products, supported by a retail pharmacy network under brands like Life and Allcare. Uniphar’s integrated model positions it as a critical intermediary in the healthcare supply chain, combining logistics, advisory services, and technology-driven solutions. Its market strength lies in its ability to bridge gaps between manufacturers and end-users, supported by a robust infrastructure and deep sector expertise. The company’s diversified revenue streams and geographic reach provide resilience against regional market fluctuations, reinforcing its competitive edge in the medical distribution sector.

Revenue Profitability And Efficiency

Uniphar reported revenue of 2.77 billion GBp for the period, with net income of 64.2 million GBp, reflecting a net margin of approximately 2.3%. Operating cash flow stood at 124.3 million GBp, indicating efficient cash generation from core operations. Capital expenditures of 79.7 million GBp suggest ongoing investments in infrastructure and technology to support growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.24 GBp demonstrates modest but stable earnings power. With an operating cash flow significantly higher than net income, Uniphar exhibits strong capital efficiency, reinvesting cash flows to sustain its diversified operations and expand its service offerings.

Balance Sheet And Financial Health

Uniphar’s balance sheet shows 103 million GBp in cash and equivalents against total debt of 406.2 million GBp, indicating a manageable leverage position. The company’s liquidity appears adequate, supported by consistent operating cash flows, though debt levels warrant monitoring given the capital-intensive nature of the healthcare distribution industry.

Growth Trends And Dividend Policy

Revenue growth trends are underpinned by Uniphar’s diversified divisions and geographic reach. The company pays a dividend of 2 GBp per share, reflecting a commitment to shareholder returns while retaining sufficient capital for reinvestment. Future growth may hinge on expansion in high-margin services and strategic acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately 747.6 million GBp and a beta of 0.958, Uniphar is perceived as a relatively stable investment within the healthcare sector. The valuation reflects expectations of steady, albeit moderate, growth driven by its entrenched market position and operational scalability.

Strategic Advantages And Outlook

Uniphar’s strategic advantages include its integrated healthcare services model, strong manufacturer relationships, and diversified revenue streams. The outlook remains positive, supported by demand for healthcare logistics and advisory services, though competitive pressures and regulatory changes in the pharmaceutical distribution space could pose challenges.

Sources

Company filings, London Stock Exchange 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