Baxter International Inc (NYSE: BAX)

Sector: Healthcare Industry: Medical Instruments & Supplies CIK: 0000010456
Market Cap 10.61 Bn
P/B 1.73
P/E -11.09
P/S 0.94
ROIC (Qtr) -2.50
Div Yield % 2.51
Rev 1y % (Qtr) 8.03
Total Debt (Qtr) 9.70 Bn
Debt/Equity (Qtr) 1.58
Add ratio to table...

About

Baxter International Inc., known by its ticker symbol BAX, is a prominent player in the global healthcare industry. The company's operations span a diverse range of healthcare products and services, including acute and chronic dialysis therapies, sterile intravenous (IV) solutions, infusion systems and devices, parenteral nutrition therapies, inhaled anesthetics, generic injectable pharmaceuticals, surgical hemostat and sealant products, advanced surgical equipment, smart bed systems, patient monitoring and diagnostic technologies, and respiratory...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 1.97B provide 655.33x coverage of short-term debt 3M, demonstrating strong liquidity position and minimal refinancing risk.
  • Retained earnings of 13.71B provide full 1.41x coverage of long-term debt 9.70B, indicating strong internal capital position.
  • Tangible assets of 10.76B provide robust 5.47x coverage of other current liabilities 1.97B, indicating strong asset backing.
  • Retained earnings of 13.71B provide strong 6.96x coverage of other current liabilities 1.97B, indicating earnings quality.
  • Cash reserves of 1.97B provide solid 1.53x coverage of other non-current liabilities 1.29B, indicating strong liquidity.

Bear case

  • Operating cash flow of 845M barely covers its investment activities of 2.84B, with a coverage ratio of 0.30, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 845M provides thin coverage of dividend payments of (348M) with a -2.43 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of (324M) show weak coverage of depreciation charges of 981M, with a -0.33 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 323M represents just -0.09x of debt issuance (3.79B), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 981M relative to operating cash flow of 845M, which is 1.16x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2020)

Peer comparison

Companies in the Medical Instruments & Supplies
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ISRG Intuitive Surgical Inc 176.13 Bn 61.67 17.50 0.00 Bn
2 BDX Becton Dickinson & Co 50.84 Bn 28.94 2.32 19.54 Bn
3 ALC Alcon Inc 39.87 Bn 38.08 3.91 5.24 Bn
4 RMD Resmed Inc 37.63 Bn 36.86 8.03 0.85 Bn
5 HOLX Hologic Inc 16.89 Bn 31.05 4.09 2.52 Bn
6 COO Cooper Companies, Inc. 16.34 Bn 43.59 3.99 2.51 Bn
7 WST West Pharmaceutical Services Inc 15.98 Bn 228.35 15.87 0.32 Bn
8 ALGN Align Technology Inc 13.70 Bn 36.21 3.44 0.09 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.93 2.69
EV to Cash from Ops. EV/CFO 22.01 33.85
EV to Debt EV to Debt 1.92 26.88
EV to EBIT EV/EBIT -57.41 21.42
EV to EBITDA EV/EBITDA 27.64 13.45
EV to Free Cash Flow [EV/FCF] EV/FCF 57.59 108.54
EV to Market Cap EV to Market Cap 1.75 -4.25
EV to Revenue EV/Rev 1.65 291.65
Price to Book Value [P/B] P/B 1.73 6.13
Price to Earnings [P/E] P/E -11.09 168.84
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.75 -1.12
Dividend Payout Ratio % Div Payout % (Qtr) -27.80 2.62
Dividend per Basic Share Div per Share (Qtr) 0.52 0.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 82.54 7.48
Interest Coverage Int. cover (Qtr) -1.36 11.77
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -13.48 -62.99
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 11.45 419.59
Dividend Growth (1y) % Div 1y % (Qtr) -50.00 -1.67
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -91.98 -57.55
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -33.43 -107.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -19.56 -37.41
EBT Growth (1y) % EBT 1y % (Qtr) 8.17 -40.02
EPS Growth (1y) % EPS 1y % (Qtr) -47.24 -9.45
FCF Growth (1y) % FCF 1y % (Qtr) -42.22 57.56
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -15.19 66.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.56 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.25 0.03
Cash Ratio Cash Ratio (Qtr) 0.66 2.52
Current Ratio Curr Ratio (Qtr) 2.31 7.80
Debt to Equity Ratio Debt/Equity (Qtr) 1.58 0.55
Interest Cover Ratio Int Coverage (Qtr) -1.36 11.77
Times Interest Earned Times Interest Earned (Qtr) -1.36 11.77
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.80 -2,368.82
EBIT Margin % EBIT Margin % (Qtr) -2.88 -2,472.83
EBT Margin % EBT Margin % (Qtr) -5.00 -2,442.75
Gross Margin % Gross Margin % (Qtr) 30.10 29.78
Net Profit Margin % Net Margin % (Qtr) -8.50 -2,438.72