XSWXMEDX
Market cap381mUSD
Dec 23, Last price
8.40CHF
1D
0.72%
1Q
-12.86%
IPO
-80.99%
Name
medmix AG
Chart & Performance
Profile
Medmix AG designs, develops, manufactures, and delivers high-precision devices and services for the mixing, application, and injection of liquids in a range of viscosities for the healthcare, consumer, and industrial end markets worldwide. It operates through five segments: Dental, Drug Delivery, Surgery, Industry, and Beauty. The Dental segment offers mixing tips, dispensers, needles, accessories, and service solutions for various applications, such as prosthetics, restorations, anesthetics, and aesthetics. The Drug Delivery segment offers drug delivery devices that are used to inject fertility drugs and growth hormones; and to treat niche diabetes indications, osteoporosis, and rare diseases. The Surgery segment provides mixing and delivery devices which are used to inject bone cement, and to apply hemostatic sealants for internal and external wound treatment during surgical procedures. The Industry segment produces and markets dispensers, cartridges, and mixers for two-component adhesives and sealants for use in the construction, transportation, electronics, infrastructure, and general industrial sectors. The Beauty segment offers micro brushes, mascara, lip gloss and concealers. The company offers its products under the Mixpac, Transcodent, Cox, MK, Medmix, Haselmeier, and Geka brands. The company was founded in 1922 and is based in Zug, Switzerland.
Valuation
Title CHF in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
Income | ||||||
Revenues | 486,600 1.99% | 477,100 4.33% | 457,300 30.17% | |||
Cost of revenue | 473,600 | 428,300 | 394,700 | |||
Unusual Expense (Income) | ||||||
NOPBT | 13,000 | 48,800 | 62,600 | |||
NOPBT Margin | 2.67% | 10.23% | 13.69% | |||
Operating Taxes | 2,200 | 600 | 7,300 | |||
Tax Rate | 16.92% | 1.23% | 11.66% | |||
NOPAT | 10,800 | 48,200 | 55,300 | |||
Net income | 300 -97.41% | 11,600 -73.64% | 44,000 358.33% | |||
Dividends | (15,000) | (15,000) | (41,300) | |||
Dividend yield | 1.92% | 2.07% | 2.22% | |||
Proceeds from repurchase of equity | (3,100) | 295,500 | 288,200 | |||
BB yield | 0.40% | -40.85% | -15.52% | |||
Debt | ||||||
Debt current | 42,200 | 164,100 | 24,200 | |||
Long-term debt | 378,400 | 380,900 | 362,400 | |||
Deferred revenue | 4,600 | 6,700 | ||||
Other long-term liabilities | 27,400 | (100) | 100 | |||
Net debt | 276,600 | 225,000 | 176,700 | |||
Cash flow | ||||||
Cash from operating activities | 56,100 | 47,600 | 87,300 | |||
CAPEX | (46,400) | (38,600) | (31,900) | |||
Cash from investing activities | (80,600) | (57,000) | (3,300) | |||
Cash from financing activities | (153,800) | 116,100 | 111,600 | |||
FCF | (12,500) | 23,500 | 23,100 | |||
Balance | ||||||
Cash | 130,600 | 316,800 | 210,000 | |||
Long term investments | 13,400 | 3,200 | (100) | |||
Excess cash | 119,670 | 296,145 | 187,035 | |||
Stockholders' equity | 588,800 | 517,300 | 540,400 | |||
Invested Capital | 731,830 | 680,355 | 664,565 | |||
ROIC | 1.53% | 7.17% | 8.43% | |||
ROCE | 1.49% | 4.92% | 7.19% | |||
EV | ||||||
Common stock shares outstanding | 41,204 | 41,100 | 41,112 | |||
Price | 19.00 7.95% | 17.60 -61.03% | 45.16 | |||
Market cap | 782,870 8.23% | 723,360 -61.04% | 1,856,635 | |||
EV | 1,118,070 | 948,360 | 2,033,335 | |||
EBITDA | 68,400 | 99,900 | 114,300 | |||
EV/EBITDA | 16.35 | 9.49 | 17.79 | |||
Interest | 10,100 | 6,500 | 8,100 | |||
Interest/NOPBT | 77.69% | 13.32% | 12.94% |