Axogen, Inc. (NASDAQ: AXGN)

Sector: Healthcare Industry: Medical Devices CIK: 0000805928
Market Cap 1.82 Bn
P/B 15.03
P/E -866.00
P/S 8.46
ROIC (Qtr) 2.11
Div Yield % 0.00
Rev 1y % (Qtr) 23.51
Total Debt (Qtr) 69.78 Mn
Debt/Equity (Qtr) 0.58
Add ratio to table...

About

Axogen, Inc., a leading company in the field of peripheral nerve regeneration and repair, operates under the stock symbol AXGN. The company is dedicated to providing patients with nerve injuries the opportunity to restore nerve function and improve their quality of life. Axogen's products are used in surgical interventions to repair a wide range of physical nerve damage throughout the body, such as lacerations of fingers and complex brachial plexus injuries. The company's platform for peripheral nerve repair includes a comprehensive portfolio of...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 27.90M provide 11.94x coverage of short-term debt 2.34M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 209.97M provides 3.01x coverage of total debt 69.78M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 6.51M fully covers other non-current liabilities 141000 by 46.16x, showing strong long-term stability.
  • Cash reserves of 27.90M provide solid 197.89x coverage of other non-current liabilities 141000, indicating strong liquidity.
  • Cash reserves of 27.90M provide robust 1x coverage of current liabilities 28.01M, indicating strong short-term solvency.

Bear case

  • Operating cash flow of 6.51M barely covers its investment activities of (10.17M), with a coverage ratio of -0.64, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (10.17M) provide weak support for R&D spending of 27.21M, which is -0.37x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 6.51M shows concerning coverage of stock compensation expenses of 16.58M, with a 0.39 ratio indicating potential earnings quality issues.
  • Free cash flow of 3.34M represents just -222.73x of debt issuance (15000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating earnings of 5.69M show weak coverage of depreciation charges of 7.46M, with a 0.76 ratio indicating high capital intensity and potential reinvestment needs.

Peer comparison

Companies in the Medical Devices
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ABT Abbott Laboratories 173.80 Bn 32.73 5.47 12.94 Bn
2 SYK Stryker Corp 141.15 Bn 43.48 5.62 15.86 Bn
3 MDT Medtronic plc 123.47 Bn 25.92 3.55 29.10 Bn
4 BSX Boston Scientific Corp 112.80 Bn 38.92 5.62 11.44 Bn
5 EW Edwards Lifesciences Corp 45.66 Bn 33.38 7.76 0.70 Bn
6 DXCM Dexcom Inc 27.52 Bn 32.91 5.90 1.34 Bn
7 STE STERIS plc 24.13 Bn 34.08 4.14 2.05 Bn
8 PODD Insulet Corp 17.33 Bn 70.38 6.87 1.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 8.60 2.13
EV to Cash from Ops. EV/CFO 285.79 2.75
EV to Debt EV to Debt 26.66 17.25
EV to EBIT EV/EBIT 327.05 2.89
EV to EBITDA EV/EBITDA 163.22 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF 556.79 29.36
EV to Market Cap EV to Market Cap 1.02 25.09
EV to Revenue EV/Rev 8.66 32.80
Price to Book Value [P/B] P/B 15.03 4.73
Price to Earnings [P/E] P/E -866.00 -2.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 40.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 1.59
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -0.37
Interest Coverage Int. cover (Qtr) 0.73 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 18.64 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 13.14 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 193.86 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 1,676.35 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) 193.86 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) 85.34 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) 87.50 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) 140.23 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.66 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.99 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 1.00 1.80
Current Ratio Curr Ratio (Qtr) 4.09 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.58 1.20
Interest Cover Ratio Int Coverage (Qtr) 0.73 196.93
Times Interest Earned Times Interest Earned (Qtr) 0.73 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.10 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) 2.65 -2,478.60
EBT Margin % EBT Margin % (Qtr) -0.98 -2,690.42
Gross Margin % Gross Margin % (Qtr) 74.80 30.80
Net Profit Margin % Net Margin % (Qtr) -1.00 -2,821.53