investorscraft@gmail.com

Intrinsic ValueYpsomed Holding AG (YPSN.SW)

Previous CloseCHF305.50
Intrinsic Value
Upside potential
Previous Close
CHF305.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ypsomed Holding AG is a Swiss-based leader in the development and manufacturing of injection and infusion systems, catering primarily to pharmaceutical and biotechnology firms. The company operates through two key segments: Ypsomed Delivery Systems, which focuses on innovative injector devices like pen, auto, and patch injectors under the YDS brand, and Ypsomed Diabetes Care, which provides insulin pumps, glucose monitoring systems, and related accessories under the mylife brand. Its diversified product portfolio positions it as a critical partner for drug delivery solutions, particularly in diabetes management and biologics administration. Ypsomed’s market strength lies in its precision engineering, regulatory expertise, and strong partnerships with global pharmaceutical companies, enabling it to serve a broad international clientele. The firm’s vertically integrated manufacturing capabilities and focus on smart, patient-centric devices reinforce its competitive edge in the medical instruments sector. With a growing emphasis on wearable technologies and connected health solutions, Ypsomed is well-positioned to capitalize on trends toward personalized and automated drug delivery.

Revenue Profitability And Efficiency

In FY 2024, Ypsomed reported revenue of CHF 548.5 million, reflecting steady demand for its drug delivery and diabetes care solutions. Net income stood at CHF 78.4 million, with diluted EPS of CHF 5.74, indicating robust profitability. Operating cash flow was strong at CHF 163.2 million, though capital expenditures of CHF 116.4 million highlight ongoing investments in production capacity and R&D to sustain innovation.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its high-margin proprietary devices and recurring revenue from diabetes care consumables. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with total debt at CHF 256 million. The firm’s focus on precision manufacturing and scalable solutions enhances returns on invested capital.

Balance Sheet And Financial Health

Ypsomed maintains a balanced financial position, with CHF 74 million in cash and equivalents providing liquidity. Total debt of CHF 256 million is manageable given its cash flow generation. The company’s investments in capex and R&D are well-supported by its operational performance, ensuring financial flexibility for growth initiatives.

Growth Trends And Dividend Policy

Ypsomed benefits from long-term growth drivers, including rising global demand for advanced drug delivery systems and diabetes care products. The company paid a dividend of CHF 2 per share, reflecting a commitment to shareholder returns while retaining earnings for expansion. Its focus on innovation and geographic expansion underpins sustainable growth prospects.

Valuation And Market Expectations

With a market cap of CHF 5.18 billion, Ypsomed trades at a premium, reflecting its leadership in niche medical device markets. A beta of 1.33 suggests moderate volatility, aligning with its growth-oriented yet specialized business model. Investors likely price in continued innovation and market penetration in diabetes and biologics delivery.

Strategic Advantages And Outlook

Ypsomed’s strategic advantages include its deep expertise in injectable systems, strong pharma partnerships, and vertically integrated operations. The outlook remains positive, driven by increasing adoption of biologics and wearable drug delivery technologies. Regulatory tailwinds and an aging population further support demand for its solutions, positioning the company for sustained growth in global healthcare markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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