Nephros Inc (NASDAQ: NEPH)

Sector: Healthcare Industry: Medical Instruments & Supplies CIK: 0001196298
Market Cap 40.94 Mn
P/B 4.09
P/E 27.64
P/S 2.28
ROIC (Qtr) 13.02
Div Yield % 0.00
Rev 1y % (Qtr) 35.42
Total Debt (Qtr) 1.15 Mn
Debt/Equity (Qtr) 0.12

About

Nephros Inc., a commercial-stage company with the ticker symbol NEPH, operates in the water solutions industry, specifically catering to medical and commercial markets. The company's primary business activities involve the development and sale of high-performance water filtration products. These products are designed for use in both medical and commercial applications, with the medical segment focusing on hospitals and dialysis centers, and the commercial segment serving food service, hospitality, and convenience store markets. In the medical segment,...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 2.72M provides robust 2.36x coverage of total debt 1.15M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 5.17M provide 13.61x coverage of short-term debt 380000, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 11.99M provides 10.39x coverage of total debt 1.15M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 2.72M provides exceptional 2719x coverage of interest expenses 1000, showing strong debt service capability.
  • Tangible assets of 11.99M provide robust 10.41x coverage of other current liabilities 1.15M, indicating strong asset backing.

Bear case

  • Investment activities of 0 provide weak support for R&D spending of 1.20M, which is 0x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Free cash flow of 2.72M represents just -543.80x of debt issuance (5000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • R&D investment of 1.20M represents just 0.14x of SG&A expenses of 8.56M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Tangible assets of 11.99M provide limited backing for working capital of 8.24M, which is 1.45x, suggesting increased operational risk in market downturns.
  • Other non-current assets of 50000 provide minimal coverage for long-term debt of 774000, which is 0.06x, indicating potential asset-liability mismatch.

Product and Service 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 2.80 2.75
EV to Cash from Ops. EV/CFO 13.65 39.87
EV to Debt EV to Debt 32.15 27.09
EV to EBIT EV/EBIT 24.59 32.86
EV to EBITDA EV/EBITDA 23.38 19.31
EV to Free Cash Flow [EV/FCF] EV/FCF 13.65 0.88
EV to Market Cap EV to Market Cap 0.91 -4.26
EV to Revenue EV/Rev 2.07 252.61
Price to Book Value [P/B] P/B 4.09 6.13
Price to Earnings [P/E] P/E 27.64 184.03
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -1.09
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 1.36
Dividend per Basic Share Div per Share (Qtr) 0.00 0.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 8.74
Interest Coverage Int. cover (Qtr) 1,509.00 -117.83
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 -53.47
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 110.46 414.02
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -1.48
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 259.87 -57.42
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 296.65 -106.89
EBIT Growth (1y) % EBIT 1y % (Qtr) 262.78 -37.00
EBT Growth (1y) % EBT 1y % (Qtr) 262.33 -42.63
EPS Growth (1y) % EPS 1y % (Qtr) 255.56 -15.05
FCF Growth (1y) % FCF 1y % (Qtr) 228.98 56.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 37.13 67.95
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.35 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.03
Cash Ratio Cash Ratio (Qtr) 2.10 2.51
Current Ratio Curr Ratio (Qtr) 4.34 7.80
Debt to Equity Ratio Debt/Equity (Qtr) 0.12 0.55
Interest Cover Ratio Int Coverage (Qtr) 1,509.00 -117.83
Times Interest Earned Times Interest Earned (Qtr) 1,509.00 -117.83
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 9.20 -2,368.59
EBIT Margin % EBIT Margin % (Qtr) 8.42 -2,472.59
EBT Margin % EBT Margin % (Qtr) 8.41 -2,442.52
Gross Margin % Gross Margin % (Qtr) 63.20 30.06
Net Profit Margin % Net Margin % (Qtr) 8.30 -2,438.49