Baxter International Inc (NYSE: BAX)

Sector: Healthcare Industry: Medical Instruments & Supplies CIK: 0000010456
Market Cap 11.06 Bn
P/B 1.56
P/E -19.75
P/S 1.03
ROIC (Qtr) 0.03
Div Yield % 4.28
Rev 1y % (Qtr) 5.04
Total Debt (Qtr) 9.71 Bn
Debt/Equity (Qtr) 1.34

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

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 1.73B provide 2.29x coverage of short-term debt 755M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 749M provides exceptional 374.50x coverage of minority interest expenses 2M, showing strong core operations.
  • Robust tangible asset base of 10.86B provides 3.44x coverage of working capital 3.16B, indicating strong operational backing.
  • Retained earnings of 14.84B provide full 1.66x coverage of long-term debt 8.96B, indicating strong internal capital position.
  • Tangible assets of 10.86B provide robust 5.25x coverage of other current liabilities 2.07B, indicating strong asset backing.

Bear case

  • Operating cash flow of 749M barely covers its investment activities of 2.83B, with a coverage ratio of 0.26, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 749M provides thin coverage of dividend payments of (408M) with a -1.84 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 230M provides weak coverage of capital expenditures of 519M, with a 0.44 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 12M show weak coverage of depreciation charges of 986M, with a 0.01 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 230M represents just -0.07x of debt issuance (3.51B), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Consolidation Items Breakdown of Revenue (2023)

Consolidation Items Breakdown of Revenue (2023)

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 174.27 Bn 61.02 17.31 0.00 Bn
2 BDX Becton Dickinson & Co 59.72 Bn 37.77 3.14 19.18 Bn
3 RMD Resmed Inc 39.76 Bn 26.76 7.37 0.85 Bn
4 ALC Alcon Inc 38.93 Bn 37.18 3.82 5.24 Bn
5 WST West Pharmaceutical Services Inc 17.69 Bn 133.13 12.54 0.30 Bn
6 HOLX Hologic Inc 16.81 Bn 30.91 4.07 2.52 Bn
7 COO Cooper Companies, Inc. 16.37 Bn 43.67 4.00 2.51 Bn
8 ALGN Align Technology Inc 13.73 Bn 36.29 3.45 0.09 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.08 2.75
EV to Cash from Ops. EV/CFO 34.19 39.87
EV to Debt EV to Debt 2.33 27.09
EV to EBIT EV/EBIT -74.81 32.86
EV to EBITDA EV/EBITDA 24.37 19.31
EV to Free Cash Flow [EV/FCF] EV/FCF 118.68 0.88
EV to Market Cap EV to Market Cap 2.05 -4.26
EV to Revenue EV/Rev 2.10 252.61
Price to Book Value [P/B] P/B 1.56 6.13
Price to Earnings [P/E] P/E -19.75 184.03
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.84 -1.09
Dividend Payout Ratio % Div Payout % (Qtr) -103.00 1.36
Dividend per Basic Share Div per Share (Qtr) 0.68 0.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 152.13 8.74
Interest Coverage Int. cover (Qtr) 0.04 -117.83
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -25.06 -53.47
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 21.55 414.02
Dividend Growth (1y) % Div 1y % (Qtr) -41.38 -1.48
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -94.74 -57.42
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -45.05 -106.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -97.61 -37.00
EBT Growth (1y) % EBT 1y % (Qtr) -243.33 -42.63
EPS Growth (1y) % EPS 1y % (Qtr) -414.29 -15.05
FCF Growth (1y) % FCF 1y % (Qtr) -64.45 56.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.82 67.95
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.52 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.32 0.03
Cash Ratio Cash Ratio (Qtr) 0.46 2.51
Current Ratio Curr Ratio (Qtr) 1.84 7.80
Debt to Equity Ratio Debt/Equity (Qtr) 1.34 0.55
Interest Cover Ratio Int Coverage (Qtr) 0.04 -117.83
Times Interest Earned Times Interest Earned (Qtr) 0.04 -117.83
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 9.10 -2,368.59
EBIT Margin % EBIT Margin % (Qtr) 0.11 -2,472.59
EBT Margin % EBT Margin % (Qtr) -2.34 -2,442.52
Gross Margin % Gross Margin % (Qtr) 34.10 30.06
Net Profit Margin % Net Margin % (Qtr) -3.10 -2,438.49