Masimo Corp (NASDAQ: MASI)

Sector: Healthcare Industry: Medical Devices CIK: 0000937556
Market Cap 9.35 Bn
P/B 11.54
P/E -16.42
P/S 5.45
ROIC (Qtr) -11.20
Div Yield % 0.00
Rev 1y % (Qtr) 8.21
Total Debt (Qtr) 559.10 Mn
Debt/Equity (Qtr) 0.69
Add ratio to table...

About

Masimo Corp, known by its ticker symbol MASI, is a global technology company operating in the healthcare and non-healthcare sectors. The company's main business activities revolve around developing, manufacturing, and marketing noninvasive patient monitoring technologies, hospital automation and connectivity solutions, remote monitoring devices, and consumer health products in the healthcare segment. In the non-healthcare segment, Masimo focuses on premium home sound integration technologies and accessories, as well as licensing high-performance...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 1.66B provides 2.97x coverage of total debt 559.10M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 206.10M exceeds capital expenditure of 1.70M by 121.24x, indicating strong organic growth funding capability.
  • Tangible assets of 1.66B provide exceptional 24.27x coverage of deferred revenue 68.40M, showing strong service capability backing.
  • Operating cash flow of 207.80M provides strong 3.04x coverage of deferred revenue 68.40M, indicating service delivery capability.
  • Operating cash flow of 207.80M fully covers other non-current liabilities 10.30M by 20.17x, showing strong long-term stability.

Bear case

  • Operating cash flow of 207.80M barely covers its investment activities of 267.30M, with a coverage ratio of 0.78, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating earnings of (528.60M) show weak coverage of depreciation charges of 56M, with a -9.44 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 206.10M represents just -1.16x of debt issuance (177M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 207.80M barely covers operating expenses of 307.30M with a 0.68 ratio, suggesting thin operational efficiency margins and limited flexibility.
  • Operating cash flow of 207.80M is outpaced by equity issuance of (113.60M) (-1.83 ratio), indicating concerning reliance on equity markets for funding operations.

Segments Breakdown of Revenue (2024)

Related and Nonrelated Parties Breakdown of Revenue (2024)

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 5.39 2.13
EV to Cash from Ops. EV/CFO 47.15 2.75
EV to Debt EV to Debt 17.52 17.25
EV to EBIT EV/EBIT -18.54 2.89
EV to EBITDA EV/EBITDA -127.24 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF 47.54 29.36
EV to Market Cap EV to Market Cap 1.05 25.09
EV to Revenue EV/Rev 5.71 32.80
Price to Book Value [P/B] P/B 11.54 4.73
Price to Earnings [P/E] P/E -16.42 -2.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 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) 0.00 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 86.18 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 97.03 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -824.43 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -133.42 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) -700.00 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) -700.00 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) -814.09 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -2.18 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 6.07 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.94 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 0.84 1.80
Current Ratio Curr Ratio (Qtr) 2.84 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.69 1.20
Interest Cover Ratio Int Coverage (Qtr) 0.00 196.93
Times Interest Earned Times Interest Earned (Qtr) 0.00 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -27.60 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) -30.82 -2,478.60
EBT Margin % EBT Margin % (Qtr) -30.82 -2,690.42
Gross Margin % Gross Margin % (Qtr) 55.00 30.80
Net Profit Margin % Net Margin % (Qtr) -33.20 -2,821.53