NYSE: BSX - Boston Scientific

Yield per half year: +15.88%
Dividend yield: 0.00%
Sector: Healthcare

Reporting Boston Scientific

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
17.77 25.39 30.11 34.73 49.83 50.91 60.18 66.19 75.78 73.49 60.58 8.75
Выручка, млрд $
8.39 9.05 9.82 10.74 9.91 11.89 12.68 14.24 16.75 16.75 13.09 11.07
Чистая прибыль, млрд $
0.347 0.104 1.67 4.7 -0.14 1.04 0.698 1.59 1.85 1.85 1.01 -267.57
EV, млрд $
30.68 31.72 55.46 73.51 58.1 69.52 74.67 90.44 143.59 143.59 87.26 19.84
EBIT, млрд $
1.28 1.41 1.66 1.52 1.04 2.04 1.61 2.26 2.59 2.59 1.91 20.02
EBITDA, млрд $
1.23 2.01 2.56 2.08 1.83 2.78 2.74 3.45 2.6 2.6 2.68 7.28
Баланс стоимость, млрд $
-8.58 -8.39 8.73 13.88 15.33 16.62 17.57 19.28 21.77 21.77 18.11 7.27
FCF, млрд $
0.596 1.11 -0.006 1.38 1.13 1.32 0.914 1.7 2.65 2.65 1.54 18.59
Операционный денежный поток, млрд $
0.972 1.43 0.31 1.84 1.51 1.87 1.53 2.5 3.44 3.44 2.17 17.90
Операционная прибыль, млрд $
1.32 1.53 1.51 1.52 1.04 2.04 1.65 2.34 2.6 2.6 1.93 20.11
Операционные расходы, млрд $
4.64 4.92 5.35 5.81 5.72 6.3 6.65 7.55 8.89 8.89 7.02 9.22
CAPEX, млрд $
0.376 0.319 0.316 0.461 0.376 0.554 0.612 0.8 0.79 0.79 0.6264 16.01


Balance sheet

IFRS
Reporting Annual Quarterly
2004 2005 2006 2007 2008 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.196 0.188 0.146 0.217 1.73 1.93 0.928 0.865 0.414 0.414 1.17 -24.87
Short Term Investments $
0.344 0.159 0.596 0.317 0.113 0.001 0.003 0.243 0.803 0.004 0.2108 31.95
Long term investments $
0.022 0.347 0.352 0.424 0.458 0.918 0.412 0.407 0.413 0.5216 -2.05
Total Receivables $
1.47 1.55 1.61 1.93 1.53 1.78 1.97 2.23 2.56 2.56 2.01 10.84
Total Current Assets $
3.24 3.82 4 4.7 6.69 6.32 5.76 6.51 6.92 6.92 6.44 0.68
Чистые активы, млрд $
6.32 6.73 7.01 4 4.7 6.69 6.32 2.83 1.3 2.83 4.37 -22.67
Активы, млрд $
18.1 19.04 21 30.57 30.78 32.23 32.47 35.14 39.4 39.4 34.00 5.06
Short Term Debt $
0.064 1.8 2.25 1.42 0.013 0.261 0.02 0.531 1.78 1.78 0.5210 167.48
Long Term Debt $
5.42 3.81 4.8 8.59 9.13 8.8 8.92 8.57 8.84 8.84 8.85 -0.64
Задолженность, млрд $
11.36 12.03 12.27 16.69 15.45 15.61 14.9 15.61 17.39 17.39 15.79 2.39
Чистый долг, млрд $
5.29 5.43 6.88 10.06 7.81 7.53 8.35 8.63 10.33 10.33 8.53 5.75
Долг, млрд $
5.48 1.8 7.02 10.28 9.54 9.45 9.28 9.49 10.75 10.75 9.70 2.42
Interest income $
0.309 0.005 0.005 0.003 0.03 0.361 0.341 0.47 0.022 0.2448 -6.01
Расходы на обслуживание долга $
0.233 0.229 0.241 0.473 0.361 0.341 0.47 0.265 0.305 0.305 0.3484 -3.32
Чист. проц. доходы, млрд $
-0.228 0.005 0.003 0.03 0.361 0.341 0.47 0.022 0.022 0.2448 -6.01
Goodwill $
5.9 6.47 6.68 7 7.91 10.18 9.95 11.99 12.92 14.39 11.89 7.17
Амортизация, млрд $
0.545 0.565 0.599 0.564 0.789 0.741 1.14 1.2 0.016 0.016 0.7772 -54.14
Себестоимость, млрд $
2.42 2.59 2.81 3.12 3.47 3.76 4 4.35 5.26 5.26 4.17 8.68
Товарно материальные запасы $
0.955 1.08 1.17 1.58 1.35 1.61 1.87 2.48 2.81 2.81 2.02 15.79


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.25 0.08 1.19 3.33 -0.0988 0.726 0.4848 1.09 1.25 1.25 0.6904 -266.12
Цена акции ао 21.63 24.79 35.34 45.22 35.95 47.18 57.81 89.32 102.87 102.87 66.63 23.40
Число акций ао, млн 1377 1392 1401 1410 1416 1433 1439.7 1463.5 1485.9 1485.9 1447.62 0.97
FCF/акцию 0.4328 0.7947 -0.0043 0.9748 0.799 0.9178 0.6349 1.16 1.78 1.78 1.06 17.37


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5.32 1.51 21.24 41.59 -0.9588 6.52 4.08 8.64 9.03 9.03 4.12 5.46 -256.60
ROA, % 1.92 0.56 8.35 18.23 -0.4564 3.3 2.16 4.71 4.97 4.97 7.43 2.94 -261.21
ROIC, % -0.63 4 1.92 13.02 25.17 0.95 5.15 2.7 5.71 4.77 17.25 7.94 -25.67
ROS, % 12.83 16.93 10.81 2.83 11.93 5.5 11.19 11.06 11.06 11.06 10.62 10.15 -1.50
ROCE, % 20.08 10.57 5.91 3.85 7.31 5.6 7.47 7.84 11.76 7.84 86.89 8.00 9.98
Ebit margin, % 14.14 7.17 14.22 12.66 15.85 15.45 15.45 15.45 14.73 1.67
Рентаб EBITDA, % 22.17 26.03 19.39 18.49 23.42 21.61 24.25 15.54 15.54 15.54 20.73 20.07 -7.88
Чистая рентаб, % 15.7 16.9 17.01 43.78 -1.41 8.76 5.5 11.19 11.06 11.06 12.34 7.02 -250.98
Operation Margin, % 16.92 16.89 16.21 6.9 10.09 13 16.45 15.54 15.54 15.54 15.43 14.12 9.02
Чистая процентная маржа, % -1.69 -1.61 -3.2 4.14 1.15 17.01 43.78 -1.16 8.29 6.21 16.02 13.81 48.45
Доходность FCF, % 6.23 1.99 2.35 3.67 -0.0133 2.42 2.1 2.2 1.51 2.25 2.10 -1.45


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
434.8 40.7 29.08 13.5 13.8 59.56 95 51.36 71.91 71.91 39.66 58.33 39.12
P/BV
4.5 4.5 5.57 4.57 3.28 3.73 3.77 4.19 6.06 6.06 13.46 4.21 13.06
P/S
3.6 3.9 4.95 5.91 5.07 5.22 5.23 5.75 7.96 7.96 4.30 5.85 9.44
P/FCF
32.15 -8455.68 47.21 45.59 46.36 66.06 80.4 43.15 27.78 27.78 65.09 52.75 -9.74
E/P
0.0029 0.0369 0.0826 -0.0026 0.0174 0.0116 0.021 0.0217 0.0252 0.0252 0.17 0.0194 7.69
EV/EBIT
48.42 82.61 40.47 46.52 40.07 55.5 55.5 55.5 47.61 6.52
EV/EBITDA
32.13 15.81 21.69 35.31 31.7 24.97 27.24 26.19 55.16 55.16 22.19 33.05 11.72
EV/S
4.63 5.31 6.21 6.18 5.62 5.89 6.35 8.57 8.57 8.57 4.46 7.00 8.81
EV/FCF
37.8 -8689.15 48.48 54.14 50.8 81.69 53.1 54.29 54.29 54.29 85.76 58.83 1.34
Debt/EBITDA
0.9 2.75 4.94 5.2 3.39 3.39 2.75 4.13 4.13 4.13 3.48 3.56 4.03
Netdebt/Ebitda
3.05 2.98 5.76 7.09 3.29 3.05 2.5 3.97 3.97 3.97 2.72 3.36 3.83
Debt/Ratio
0.63 0.58 0.55 0.5 0.48 0.2859 0.2702 0.2728 0.2728 0.2728 0.30 0.3163 -10.69
Debt/Equity
1.72 1.41 1.2 1.01 0.94 0.5282 0.4923 0.4936 0.7904 0.4936 5.34 0.6489 -3.41
Debt/Net Income
53.99 4.22 2.13 -65.22 8.7 13.3 5.96 5.8 5.8 5.8 7.89 7.91 -7.79
PEG
160.43 160.43 160.43 0.00
Бета
0.86 0.85 0.79 1.13 2.21 -0.2171 -0.2171 0.41 0.9526 -176.11
Индекс Альтмана
1.72 2.67 2.7 2.37 4.36 4.54 3.59 3.37 3.02 3.02 3.82 3.78 -7.08


Dividends

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.759 0.028 0.028 0.028 0.028 0.055 0.055 0.028 0.028 0.041 0.0388 0.00
Дивиденд
0 0 0 0 0 0 0 0 0 0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.88
Дивиденды / прибыль, %
0 0 26.92 1.68 0.5957 0 5.28 7.88 1.76 1.76 67.91 3.44 0.93
Dividend Coverage Ratio
3.71 59.64 167.86 -2.55 18.91 24.93 56.89 38.85 45.2 45.2 36.96 19.04


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.92 0.997 1.11 1.17 1.14 1.2 1.32 1.41 1.32 3.80
Всего задолженность
5.26 4.87 3.68 -11.23
Персонал, чел
38000 41000 45000 48000 6.01