Inspire Medical Systems, Inc. (NYSE: INSP)

Sector: Healthcare Industry: Medical Devices CIK: 0001609550
Market Cap 1.77 Bn
P/B 2.27
P/E 12.20
P/S 1.95
ROIC (Qtr) 18.28
Div Yield % 0.00
Rev 1y % (Qtr) 12.25
Total Debt (Qtr) 30.00 Mn
Debt/Equity (Qtr) 0.04
Add ratio to table...

About

Inspire Medical Systems, Inc., a medical technology company, operates in the development and commercialization of innovative, minimally invasive solutions for patients with obstructive sleep apnea (OSA). The company's flagship product is the Inspire system, a closed-loop neurostimulation technology that provides a safe and effective treatment for moderate to severe OSA. The Inspire system is designed to continuously monitor a patient's breathing and deliver mild electrical stimulation to the hypoglossal nerve, which helps maintain an open airway...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 116.98M provides robust 3.90x coverage of total debt 30M, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 116.98M provides exceptional 853.84x coverage of interest expenses 137000, showing strong debt service capability.
  • Strong tangible asset base of 907.32M provides 30.25x coverage of total debt 30M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 78.48M exceeds capital expenditure of 38.50M by 2.04x, indicating strong organic growth funding capability.
  • Operating cash flow of 116.98M fully covers other non-current liabilities 104000 by 1124.77x, showing strong long-term stability.

Bear case

  • Investment activities of 21.45M provide weak support for R&D spending of 103.17M, which is 0.21x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 116.98M shows concerning coverage of stock compensation expenses of 130.26M, with a 0.90 ratio indicating potential earnings quality issues.
  • Operating cash flow of 116.98M provides minimal -1.47x coverage of tax expenses of (79.72M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Retained earnings of (146.49M) provide limited buffer against comprehensive income items of 464000, which is -315.72x, indicating elevated exposure to market risks.
  • Operating cash flow of 116.98M is outpaced by equity issuance of (160.41M) (-0.73 ratio), indicating concerning reliance on equity markets for funding operations.

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 1.86 2.13
EV to Cash from Ops. EV/CFO 14.46 2.75
EV to Debt EV to Debt 56.39 17.25
EV to EBIT EV/EBIT 25.70 2.89
EV to EBITDA EV/EBITDA 26.06 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF 21.56 29.36
EV to Market Cap EV to Market Cap 0.95 25.09
EV to Revenue EV/Rev 1.85 32.80
Price to Book Value [P/B] P/B 2.27 4.73
Price to Earnings [P/E] P/E 12.20 -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) 480.54 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 1.59 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -30.19 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 172.24 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 52.26 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) 12.58 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) 12.39 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) 175.00 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -13.88 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.55 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.01 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 1.09 1.80
Current Ratio Curr Ratio (Qtr) 6.08 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 1.20
Interest Cover Ratio Int Coverage (Qtr) 480.54 196.93
Times Interest Earned Times Interest Earned (Qtr) 480.54 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 8.70 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) 7.22 -2,478.60
EBT Margin % EBT Margin % (Qtr) 7.20 -2,690.42
Gross Margin % Gross Margin % (Qtr) 85.40 30.80
Net Profit Margin % Net Margin % (Qtr) 15.90 -2,821.53