investorscraft@gmail.com

Intrinsic ValueVetoquinol S.A. (VETO.PA)

Previous Close86.90
Intrinsic Value
Upside potential
Previous Close
86.90

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

Vetoquinol SA is a specialized veterinary pharmaceutical company with a diversified portfolio targeting livestock and companion animals. The company operates across Europe, the Americas, and the Asia Pacific, offering solutions in mobility, dermatology, anti-parasite treatments, and infectious diseases, among others. Its revenue model is driven by both prescription and non-medicinal products, catering to veterinarians, farmers, and pet owners. Vetoquinol maintains a strong presence in niche therapeutic areas, supported by its long-standing expertise since 1933. The company benefits from its subsidiary relationship with Soparfin SCA, providing financial stability and strategic backing. In a competitive sector dominated by large pharmaceutical players, Vetoquinol differentiates itself through specialized formulations and regional market penetration, particularly in Europe. Its focus on animal health trends, such as increasing pet ownership and livestock productivity, positions it for sustained demand.

Revenue Profitability And Efficiency

Vetoquinol reported revenue of €539.2 million in the latest fiscal year, with net income of €58.7 million, reflecting a net margin of approximately 10.9%. The company generated €85.8 million in operating cash flow, demonstrating efficient cash conversion. Capital expenditures were modest at €14.5 million, indicating disciplined investment in growth and operational maintenance.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €4.98, underscoring its earnings capability. With a low debt-to-equity profile and strong cash reserves of €206.3 million, Vetoquinol exhibits robust capital efficiency. Its ability to sustain profitability while managing limited leverage highlights prudent financial stewardship.

Balance Sheet And Financial Health

Vetoquinol’s balance sheet is solid, with €206.3 million in cash and equivalents against total debt of €21.1 million, reflecting a conservative leverage ratio. The company’s liquidity position is strong, supported by healthy operating cash flows, ensuring flexibility for strategic initiatives or market downturns.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by increasing global demand for animal health products. Its dividend payout of €0.85 per share aligns with a shareholder-friendly policy, offering a yield that balances reinvestment needs and investor returns. Future growth may hinge on geographic expansion and product innovation.

Valuation And Market Expectations

With a market capitalization of approximately €856.6 million and a beta of 0.78, Vetoquinol is perceived as a stable, lower-volatility investment in the healthcare sector. The valuation reflects expectations of steady growth, supported by its niche focus and resilient demand drivers in veterinary pharmaceuticals.

Strategic Advantages And Outlook

Vetoquinol’s strategic advantages include its specialized product portfolio, regional diversification, and strong parent-company backing. The outlook remains positive, driven by trends in pet care and livestock health, though competition and regulatory pressures warrant monitoring. The company is well-positioned to capitalize on long-term industry growth.

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