Establishment Labs Holdings Inc. (NASDAQ: ESTA)

Sector: Healthcare Industry: Medical Devices CIK: 0001688757
Market Cap 2.16 Bn
P/B 132.28
P/E -26.08
P/S 11.33
ROIC (Qtr) -21.78
Div Yield % 0.00
Rev 1y % (Qtr) 33.70
Total Debt (Qtr) 249.44 Mn
Debt/Equity (Qtr) 15.24
Add ratio to table...

About

Establishment Labs Holdings Inc., often recognized by its stock symbol ESTA, is a prominent player in the medical technology sector, specifically specializing in the breast aesthetics and reconstruction market. The company's primary product is Motiva Implants, a line of silicone gel-filled breast implants that have garnered global recognition for their low rates of adverse events and favorable safety profile. Establishment Labs' business model is centered on the innovation, development, and commercialization of advanced breast implant technologies....

Read more

Investment thesis

Bull case

  • Strong free cash flow of (76.32M) provides 213.78x coverage of acquisition spending (357000), indicating disciplined M&A strategy.
  • Tangible assets of 327.29M provide robust 10.14x coverage of other current liabilities 32.26M, indicating strong asset backing.
  • Strong cash position of 70.62M provides 2.19x coverage of other current liabilities 32.26M, indicating excellent liquidity.
  • Cash reserves of 70.62M provide robust 0.98x coverage of current liabilities 71.98M, indicating strong short-term solvency.
  • Cash reserves of 70.62M provide solid 63.57x coverage of other non-current liabilities 1.11M, indicating strong liquidity.

Bear case

  • Investment activities of (7.19M) provide weak support for R&D spending of 19.96M, which is -0.36x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 70.62M provide limited coverage of acquisition spending of (357000), which is -197.83x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of (71.48M) shows concerning coverage of stock compensation expenses of 11.96M, with a -5.97 ratio indicating potential earnings quality issues.
  • Free cash flow of (76.32M) provides weak coverage of capital expenditures of 4.84M, with a -15.76 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (71.48M) provides minimal -76.53x coverage of tax expenses of 934000, suggesting potential tax planning inefficiencies or unsustainable tax positions.

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 6.89 2.13
EV to Cash from Ops. EV/CFO -32.66 2.75
EV to Debt EV to Debt 9.36 17.25
EV to EBIT EV/EBIT -40.19 2.89
EV to EBITDA EV/EBITDA -53.48 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF -30.59 29.36
EV to Market Cap EV to Market Cap 1.08 25.09
EV to Revenue EV/Rev 12.22 32.80
Price to Book Value [P/B] P/B 132.28 4.73
Price to Earnings [P/E] P/E -26.08 -2.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 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) -2.42 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 58.14 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 77.91 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -13.65 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 6.83 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) -10.60 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) -14.37 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) -10.47 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -32.76 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 31.77 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.56 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 0.98 1.80
Current Ratio Curr Ratio (Qtr) 3.33 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 15.24 1.20
Interest Cover Ratio Int Coverage (Qtr) -2.42 196.93
Times Interest Earned Times Interest Earned (Qtr) -2.42 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -25.10 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) -30.42 -2,478.60
EBT Margin % EBT Margin % (Qtr) -42.96 -2,690.42
Gross Margin % Gross Margin % (Qtr) 68.70 30.80
Net Profit Margin % Net Margin % (Qtr) -43.50 -2,821.53