XSWX
MOVE
Market cap2.63bUSD
Apr 04, Last price
113.80CHF
1D
-6.87%
1Q
3.27%
IPO
15.71%
Name
Medacta Group SA
Chart & Performance
Profile
Medacta Group SA develops, manufactures, and distributes orthopedic and neurosurgical medical devices Europe, North America, the Asia-Pacific, and internationally. It offers personalized kinematic models and 3D planning tools for use in hip, knee, shoulder, sports medicine, and spine procedures. The company was founded in 1958 and is headquartered in Castel San Pietro, Switzerland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 510,778 16.85% | 437,122 20.38% | |||||||
Cost of revenue | 435,721 | 368,304 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 75,057 | 68,818 | |||||||
NOPBT Margin | 14.69% | 15.74% | |||||||
Operating Taxes | 11,364 | 8,543 | |||||||
Tax Rate | 15.14% | 12.41% | |||||||
NOPAT | 63,693 | 60,275 | |||||||
Net income | 47,362 2.41% | 46,249 -10.23% | |||||||
Dividends | (11,054) | (10,418) | |||||||
Dividend yield | 0.44% | 0.51% | |||||||
Proceeds from repurchase of equity | (3,911) | 42,388 | |||||||
BB yield | 0.16% | -2.06% | |||||||
Debt | |||||||||
Debt current | 55,034 | 12,981 | |||||||
Long-term debt | 187,697 | 165,325 | |||||||
Deferred revenue | 92,973 | ||||||||
Other long-term liabilities | 69,467 | (137,592) | |||||||
Net debt | 221,939 | (55,207) | |||||||
Cash flow | |||||||||
Cash from operating activities | 75,127 | 73,510 | |||||||
CAPEX | (71,239) | (63,158) | |||||||
Cash from investing activities | (80,606) | (65,106) | |||||||
Cash from financing activities | (10,130) | 3,438 | |||||||
FCF | (50,554) | (13,231) | |||||||
Balance | |||||||||
Cash | 20,792 | 32,261 | |||||||
Long term investments | 201,252 | ||||||||
Excess cash | 211,657 | ||||||||
Stockholders' equity | 327,617 | 258,637 | |||||||
Invested Capital | 601,484 | 242,709 | |||||||
ROIC | 15.09% | 26.84% | |||||||
ROCE | 12.48% | 13.79% | |||||||
EV | |||||||||
Common stock shares outstanding | 19,952 | 19,996 | |||||||
Price | 125.60 21.94% | 103.00 -27.46% | |||||||
Market cap | 2,505,964 21.67% | 2,059,584 -27.49% | |||||||
EV | 2,727,903 | 2,004,377 | |||||||
EBITDA | 132,708 | 111,945 | |||||||
EV/EBITDA | 20.56 | 17.91 | |||||||
Interest | 6,830 | 3,663 | |||||||
Interest/NOPBT | 9.10% | 5.32% |