investorscraft@gmail.com

Intrinsic ValueIVF Hartmann Holding AG (VBSN.SW)

Previous CloseCHF149.00
Intrinsic Value
Upside potential
Previous Close
CHF149.00

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

IVF Hartmann Holding AG operates in the medical instruments and supplies sector, specializing in surgical disposables, hygiene products, wound management, and first aid solutions. The company serves a diverse clientele, including hospitals, private practitioners, pharmacies, and industrial customers, leveraging its long-standing reputation since 1874. Its vertically integrated product portfolio ensures steady demand, particularly in Switzerland, where it maintains a strong foothold. The firm’s focus on high-quality, single-use medical products positions it as a reliable supplier in infection prevention and patient care. IVF Hartmann’s market position is reinforced by its broad distribution network and established relationships with healthcare providers. While competition exists from multinational players, its regional expertise and Swiss-made quality differentiate its offerings. The company’s ancillary services, such as training courses, add value and deepen customer engagement. Its resilience in niche segments like incontinence management and hydrotherapy further solidifies its role as a comprehensive medical supplier.

Revenue Profitability And Efficiency

In FY 2024, IVF Hartmann reported revenue of CHF 158.8 million, with net income of CHF 20.3 million, reflecting a net margin of approximately 12.8%. Operating cash flow stood at CHF 20.4 million, indicating efficient working capital management. Capital expenditures were modest at CHF 2.2 million, suggesting a capital-light model focused on steady operational execution rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 8.46 underscores its earnings stability, supported by consistent demand for medical consumables. With minimal debt (CHF 1.3 million) and robust cash reserves (CHF 94.9 million), IVF Hartmann exhibits strong capital efficiency. Its low beta (0.35) further highlights its defensive earnings profile, insulated from broader market volatility.

Balance Sheet And Financial Health

IVF Hartmann’s balance sheet is exceptionally healthy, with cash and equivalents covering nearly 73x its total debt. The absence of significant leverage and high liquidity (CHF 94.9 million) provide ample flexibility for strategic initiatives or shareholder returns. This conservative financial structure aligns with its steady, low-risk business model.

Growth Trends And Dividend Policy

The company’s growth is likely tied to incremental market share gains and product line extensions, given its mature industry. A dividend of CHF 3.2 per share reflects a payout ratio of ~38%, balancing shareholder returns with reinvestment needs. Its history of stable dividends appeals to income-focused investors, though top-line growth may remain modest absent acquisitions.

Valuation And Market Expectations

At a market cap of CHF 357.2 million, the stock trades at ~17.6x trailing earnings, a premium justified by its defensive attributes and strong balance sheet. The low beta suggests market expectations of resilience, though limited growth prospects may cap valuation upside.

Strategic Advantages And Outlook

IVF Hartmann’s entrenched market position, Swiss quality assurance, and diversified product suite underpin its competitive edge. While global supply chain risks exist, its local manufacturing and distribution mitigate disruptions. The outlook remains stable, with potential upside from healthcare sector tailwinds, though innovation and international expansion could unlock further opportunities.

Sources

Company filings, SIX Swiss 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