Lemaitre Vascular Inc (NASDAQ: LMAT)

Sector: Healthcare Industry: Medical Instruments & Supplies CIK: 0001158895
Market Cap 1.42 Bn
P/B 26.91
P/E 349.68
P/S 24.59
ROIC (Qtr) 8.56
Div Yield % 0.27
Rev 1y % (Qtr) 11.36
Total Debt (Qtr) 185.63 Mn
Debt/Equity (Qtr) 0.49

About

LeMaitre Vascular Inc. (LMAT), a prominent player in the medical devices and human tissue cryopreservation services industry, is dedicated to the treatment of peripheral vascular disease, end-stage renal disease, and cardiovascular disease. The company's primary focus is on developing, manufacturing, and marketing devices that cater to the needs of vascular surgeons and other specialists such as cardiac surgeons, general surgeons, and neurosurgeons. LeMaitre's diverse portfolio of devices includes brand-name products that are widely recognized and...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 25.49M provide 9.12x coverage of short-term debt 2.79M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 500.41M provides 2.70x coverage of total debt 185.63M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 73.28M provides exceptional 17.91x coverage of interest expenses 4.09M, showing strong debt service capability.
  • Robust free cash flow of 66.23M exceeds capital expenditure of 7.05M by 9.39x, indicating strong organic growth funding capability.
  • Short-term investments of 317.56M provide solid 11.75x coverage of other current liabilities 27.03M, indicating strong liquidity.

Bear case

  • Operating cash flow of 73.28M barely covers its investment activities of (222.01M), with a coverage ratio of -0.33, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (222.01M) provide weak support for R&D spending of 14.22M, which is -15.61x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 73.28M provides thin coverage of dividend payments of (17.17M) with a -4.27 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 25.49M provide limited coverage of acquisition spending of (95000), which is -268.36x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Short-term investments of 317.56M significantly exceed cash reserves of 25.49M, which is 12.46x, indicating potentially excessive yield-seeking behavior at the expense of liquidity.

Consolidation Items Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

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 2.34 2.75
EV to Cash from Ops. EV/CFO 298.93 39.87
EV to Debt EV to Debt 7.55 27.09
EV to EBIT EV/EBIT 784.55 32.86
EV to EBITDA EV/EBITDA 433.12 19.31
EV to Free Cash Flow [EV/FCF] EV/FCF 699.25 0.88
EV to Market Cap EV to Market Cap 0.99 -4.26
EV to Revenue EV/Rev 24.26 252.61
Price to Book Value [P/B] P/B 26.91 6.13
Price to Earnings [P/E] P/E 349.68 184.03
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.11 -1.09
Dividend Payout Ratio % Div Payout % (Qtr) 32.10 1.36
Dividend per Basic Share Div per Share (Qtr) 0.76 0.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 26.00 8.74
Interest Coverage Int. cover (Qtr) 17.84 -117.83
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -13.76 -53.47
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 21.39 414.02
Dividend Growth (1y) % Div 1y % (Qtr) 22.58 -1.48
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 36.75 -57.42
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 21.91 -106.89
EBIT Growth (1y) % EBIT 1y % (Qtr) 34.76 -37.00
EBT Growth (1y) % EBT 1y % (Qtr) 27.21 -42.63
EPS Growth (1y) % EPS 1y % (Qtr) 27.42 -15.05
FCF Growth (1y) % FCF 1y % (Qtr) 97.74 56.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.42 67.95
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.40 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.21 0.03
Cash Ratio Cash Ratio (Qtr) 0.77 2.51
Current Ratio Curr Ratio (Qtr) 13.58 7.80
Debt to Equity Ratio Debt/Equity (Qtr) 0.49 0.55
Interest Cover Ratio Int Coverage (Qtr) 17.84 -117.83
Times Interest Earned Times Interest Earned (Qtr) 17.84 -117.83
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 34.60 -2,368.59
EBIT Margin % EBIT Margin % (Qtr) 30.31 -2,472.59
EBT Margin % EBT Margin % (Qtr) 28.61 -2,442.52
Gross Margin % Gross Margin % (Qtr) 71.00 30.06
Net Profit Margin % Net Margin % (Qtr) 22.10 -2,438.49