Breaking Down LeMaitre Vascular, Inc. (LMAT) Financial Health: Key Insights for Investors

LeMaitre Vascular, Inc. (LMAT) Bundle

Get Full Bundle:
$12 $7
$12 $7
$12 $7
$12 $7
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:



Understanding LeMaitre Vascular, Inc. (LMAT) Revenue Streams

Understanding LeMaitre Vascular, Inc.’s Revenue Streams

Revenue Breakdown

  • Net sales increased by $19.5 million, or 14%, to $164.1 million for the nine months ended September 30, 2024, compared to $144.6 million for the same period in 2023.
  • Net sales for the three months ended September 30, 2024, were $54.8 million, up 16% from $47.4 million in the same quarter of 2023.

Primary Revenue Sources

Revenue Source Q3 2024 Revenue (in thousands) Q3 2023 Revenue (in thousands) Change (%)
Allograft Preservation Services $1,700 $0 N/A
Bovine Vascular Patches $1,200 $0 N/A
Carotid Shunts $800 $0 N/A
Bovine Grafts $2,300 $0 N/A

Year-over-Year Revenue Growth Rate

  • For the nine months ended September 30, 2024, net sales in the Americas increased by $10.5 million, or 11%.
  • Net sales in EMEA increased $6.5 million, or 17%, during the same period.
  • Net sales in Asia Pacific increased $2.6 million, or 29%.

Contribution of Business Segments

  • Direct-to-hospital net sales accounted for 95% of total net sales for both Q3 2024 and Q3 2023.
  • Net sales in the Americas represented 65.7% of total net sales.
  • Sales from EMEA contributed 27.4% and Asia Pacific 6.1% to total net sales.

Significant Changes in Revenue Streams

  • Sales of allograft preservation services increased by $4.2 million for the nine months ended September 30, 2024.
  • Sales of bovine vascular patches rose by $3.1 million.
  • Carotid shunt sales increased by $3.0 million.
  • Sales of bovine grafts increased by $2.3 million.



A Deep Dive into LeMaitre Vascular, Inc. (LMAT) Profitability

A Deep Dive into LeMaitre Vascular, Inc.'s Profitability

Gross Profit: For the three months ended September 30, 2024, gross profit was $37.178 million, an increase of $6.363 million or 21% compared to $30.815 million in the same period of 2023. The gross margin improved to 67.8% from 65.0%. For the nine months ended September 30, 2024, gross profit reached $112.311 million, up $18.527 million or 20% from $93.784 million in 2023, with a gross margin of 68.4% compared to 64.9% in the prior year.

Operating Profit: Operating income for the nine months ended September 30, 2024, was $39.4 million, an increase from $26.5 million in the same period of 2023.

Net Profit: Net income for the three months ended September 30, 2024, was $11.141 million, compared to $7.502 million in 2023, reflecting an increase of $3.639 million or 48.5%. For the nine months ended September 30, 2024, net income was $32.854 million, compared to $21.640 million in 2023.

Trends in Profitability Over Time

The following table illustrates the trends in profitability metrics over the last few quarters:

Metric Q3 2024 Q3 2023 Change YTD 2024 YTD 2023 Change
Gross Profit $37.178M $30.815M +21% $112.311M $93.784M +20%
Operating Income N/A N/A N/A $39.4M $26.5M +49%
Net Income $11.141M $7.502M +48.5% $32.854M $21.640M +51.7%

Comparison of Profitability Ratios with Industry Averages

The profitability ratios for LeMaitre Vascular compared to industry averages are as follows:

Metric LeMaitre Vascular Industry Average
Gross Margin 67.8% 60%
Operating Margin 23.8% 15%
Net Margin 20.3% 10%

Analysis of Operational Efficiency

For the nine months ended September 30, 2024, operating expenses totaled $72.909 million, which is an 8% increase from $67.278 million in the same period of 2023. The breakdown of operating expenses is as follows:

Expense Category Q3 2024 Q3 2023 Change YTD 2024 YTD 2023 Change
Sales and Marketing $11.441M $9.673M +18% $34.111M $30.786M +11%
General and Administrative $8.933M $7.738M +15% $26.766M $23.392M +14%
Research and Development $3.656M $4.224M -13% $12.032M $12.615M -5%

Overall, the company has demonstrated strong profitability metrics, with significant improvements in gross, operating, and net profit margins, outpacing industry averages and showcasing effective cost management strategies.




Debt vs. Equity: How LeMaitre Vascular, Inc. (LMAT) Finances Its Growth

Debt vs. Equity: How LeMaitre Vascular, Inc. Finances Its Growth

Overview of the Company's Debt Levels:

As of September 30, 2024, LeMaitre Vascular, Inc. reported total liabilities of $45.9 million, consisting of $24.1 million in long-term debt and $21.8 million in short-term liabilities.

Debt-to-Equity Ratio and Comparison to Industry Standards:

The company's debt-to-equity ratio stands at 0.14, which is significantly lower than the industry average of 0.56, indicating a conservative approach to leverage.

Recent Debt Issuances, Credit Ratings, or Refinancing Activity:

In February 2024, the company initiated a stock repurchase program for up to $50 million of its common stock, reflecting its confidence in cash flows and financial stability. There have been no recent debt issuances or refinancing activities reported as of September 30, 2024.

How the Company Balances Between Debt Financing and Equity Funding:

LeMaitre Vascular primarily funds its operations through a mix of equity and retained earnings. The company has consistently utilized cash generated from operations, reporting $32.9 million in net income for the nine months ended September 30, 2024.

Financial Metric Amount (in thousands)
Total Liabilities $45,900
Long-Term Debt $24,100
Short-Term Liabilities $21,800
Debt-to-Equity Ratio 0.14
Industry Average Debt-to-Equity Ratio 0.56
Net Income (9 months ended September 30, 2024) $32,854
Stock Repurchase Program Authorized $50,000



Assessing LeMaitre Vascular, Inc. (LMAT) Liquidity

Assessing Liquidity and Solvency

Current and Quick Ratios

The current ratio as of September 30, 2024, is calculated as follows:

Current Assets: $123.9 million

Current Liabilities: $29.3 million

Current Ratio: 4.23 (calculated as $123.9 million / $29.3 million)

The quick ratio is determined by excluding inventory from current assets:

Quick Assets: $123.9 million - $7.5 million (inventory) = $116.4 million

Quick Ratio: 3.97 (calculated as $116.4 million / $29.3 million)

Analysis of Working Capital Trends

Working capital can be defined as current assets minus current liabilities:

Working Capital: $123.9 million - $29.3 million = $94.6 million

This reflects a positive trend, indicating that the company has sufficient short-term assets to cover its short-term liabilities.

Cash Flow Statements Overview

As of September 30, 2024, the cash flow trends are summarized as follows:

Cash Flow Type 2024 (in millions) 2023 (in millions)
Operating Activities $28.9 $26.0
Investing Activities ($26.2) ($22.5)
Financing Activities ($5.9) ($4.4)

The net cash provided by operating activities has increased, demonstrating improved operational efficiency. However, cash used in investing and financing activities has also risen, reflecting ongoing investments and dividend payments.

Potential Liquidity Concerns or Strengths

As of September 30, 2024, cash and cash equivalents stood at $21.0 million, down from $24.3 million at year-end 2023. Additionally, short-term marketable securities increased to $102.9 million from $80.8 million over the same period. This indicates a strong liquidity position due to significant marketable securities holdings.

However, the company faces potential liquidity concerns due to rising operational expenses and cash used in investing activities, which could strain cash reserves if not managed effectively.




Is LeMaitre Vascular, Inc. (LMAT) Overvalued or Undervalued?

Valuation Analysis

To assess whether the company is overvalued or undervalued, we will examine key valuation metrics including the price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios. Additionally, we will analyze stock price trends over the last 12 months, dividend yield and payout ratios, and analyst consensus on stock valuation.

Price-to-Earnings (P/E) Ratio

The current price-to-earnings (P/E) ratio stands at 29.0 based on a trailing twelve-month (TTM) earnings per share (EPS) of $1.45 and a stock price of approximately $42.05.

Price-to-Book (P/B) Ratio

The price-to-book (P/B) ratio is recorded at 4.3, with the book value per share estimated at $9.76.

Enterprise Value-to-EBITDA (EV/EBITDA) Ratio

The enterprise value-to-EBITDA (EV/EBITDA) ratio is calculated at 20.5. The enterprise value is approximately $570 million, while EBITDA for the last twelve months is around $27.8 million.

Stock Price Trends

Over the past 12 months, the stock price has experienced fluctuations:

  • 12 months ago: $37.50
  • 6 months ago: $39.00
  • Current price: $42.05

The stock has appreciated approximately 12.9% over the last year.

Dividend Yield and Payout Ratios

The company has declared a quarterly cash dividend of $0.16 per share. The dividend yield is approximately 1.5% based on the current stock price. The payout ratio is calculated at 11% of earnings, indicating a sustainable dividend policy.

Analyst Consensus

Analysts have a consensus rating of Hold for the stock. The average target price set by analysts is $40.00, suggesting limited upside potential from the current price level.

Valuation Metric Value
P/E Ratio 29.0
P/B Ratio 4.3
EV/EBITDA Ratio 20.5
Current Stock Price $42.05
12-Month Price Change 12.9%
Dividend per Share $0.16
Dividend Yield 1.5%
Payout Ratio 11%
Analyst Consensus Hold



Key Risks Facing LeMaitre Vascular, Inc. (LMAT)

Key Risks Facing LeMaitre Vascular, Inc.

Industry Competition: The vascular device market is highly competitive, with numerous players vying for market share. The company faces competition from both established firms and new entrants, which could impact pricing and market penetration. For instance, in the nine months ended September 30, 2024, the company reported net sales of $164.1 million, reflecting a 14% increase over the same period in 2023. However, maintaining this growth amidst increasing competition remains a challenge.

Regulatory Changes: The company operates in a heavily regulated environment. Compliance with U.S. FDA regulations and obtaining European MDR CE mark approvals are critical for product sales. Costs associated with acquiring and maintaining these regulatory clearances are substantial. The company noted that costs related to regulatory compliance could impact future profitability.

Market Conditions: Economic fluctuations and changes in healthcare spending can affect hospital budgets and, consequently, the demand for vascular products. The company's sales in the Americas increased by $10.5 million, or 11%, for the nine months ended September 30, 2024, but ongoing market uncertainties pose risks to sustaining this growth.

Operational Risks

Manufacturing Efficiencies: The company reported gross profit of $112.3 million for the nine months ended September 30, 2024, with a gross margin increase to 68.4%. However, any disruptions in manufacturing processes or supply chain issues could adversely affect production and profitability.

Research and Development Costs: Continued investment in R&D is vital for innovation and competitiveness. For the nine months ended September 30, 2024, R&D expenses were $12.0 million, a decrease of 5% from the previous year. Cost management in R&D will be crucial as the company seeks to balance investment with financial performance.

Financial Risks

Liquidity and Capital Requirements: As of September 30, 2024, the company had cash and cash equivalents of $21.0 million and short-term marketable securities amounting to $102.9 million. While these figures indicate a reasonable liquidity position, future capital requirements may necessitate additional financing, which could dilute existing shareholder equity.

Foreign Currency Exposure: Approximately 42% of sales occur outside the U.S., exposing the company to foreign currency fluctuations. For the nine months ended September 30, 2024, changes in exchange rates decreased reported sales by $0.3 million. This exposure could impact revenue and profitability, particularly in volatile currency markets.

Mitigation Strategies

Strategic Acquisitions: The company may pursue strategic acquisitions to enhance its product offerings and market position. Future acquisition-related payments and the timing of such transactions will be critical in shaping financial outcomes.

Cost Management Initiatives: The company has initiated cost management strategies to control operating expenses, which increased 11% year-over-year for the three months ended September 30, 2024. Continued focus on operational efficiencies will be essential to maintain margins amid rising costs.

Risk Factor Description Recent Financial Data
Industry Competition High competition affecting pricing and market share. Net sales increased by $19.5 million, or 14%, to $164.1 million for the nine months ended September 30, 2024.
Regulatory Changes Compliance costs and obtaining necessary approvals. Significant costs associated with regulatory compliance noted.
Market Conditions Economic fluctuations impacting healthcare spending. Sales in the Americas increased by $10.5 million, or 11%.
Manufacturing Efficiencies Risks from disruptions in production processes. Gross profit of $112.3 million for the nine months ended September 30, 2024.
Liquidity and Capital Requirements Need for additional financing impacting shareholder equity. Cash and cash equivalents of $21.0 million as of September 30, 2024.
Foreign Currency Exposure Impact of currency fluctuations on revenue. Sales decreased by $0.3 million due to exchange rate changes.



Future Growth Prospects for LeMaitre Vascular, Inc. (LMAT)

Future Growth Prospects for LeMaitre Vascular, Inc.

Key Growth Drivers

The company has identified several key growth drivers that are expected to propel its expansion in the coming years:

  • Product Innovations: The introduction of allograft preservation services and enhanced bovine grafts are anticipated to contribute significantly to revenue growth.
  • Market Expansions: The company is focusing on expanding its footprint in the Asia Pacific region, where net sales increased by 29% for the nine months ended September 30, 2024, compared to the prior year.
  • Acquisitions: The acquisition of the CardioCel and VascuCel biologic patch businesses is expected to enhance product offerings and drive sales growth.

Future Revenue Growth Projections and Earnings Estimates

For the nine months ended September 30, 2024, net sales reached $164.1 million, reflecting a 14% increase from $144.6 million in the same period of 2023. This growth is attributed primarily to higher average selling prices and increased hospital procedure volumes.

Operating income for the nine months ended September 30, 2024, was $39.4 million, up from $26.5 million the previous year. The company anticipates maintaining this upward trajectory, supported by its strategic initiatives.

Strategic Initiatives and Partnerships

The company has entered into strategic agreements, including:

  • Exclusive distribution agreement with Elutia Inc. for cardiovascular porcine patches, with sales of $4.0 million for the nine months ended September 30, 2024.
  • Implementation of a new ERP system to improve inventory management and financial operations, which has capitalized costs of approximately $4.0 million.

Competitive Advantages

LeMaitre Vascular is well-positioned for growth due to several competitive advantages:

  • Direct-to-Hospital Sales Model: Direct-to-hospital sales accounted for 95% of total net sales for the three months ended September 30, 2024.
  • Strong Gross Margins: The gross profit increased by 21% to $37.2 million for the three months ended September 30, 2024, with a gross margin of 67.8%.
Metric Q3 2024 Q3 2023 Change (%)
Net Sales $54.8 million $47.4 million 16%
Gross Profit $37.2 million $30.8 million 21%
Operating Income $39.4 million $26.5 million 49%

In conclusion, the company’s focus on product innovation, market expansion, and strategic partnerships, combined with strong financial metrics, positions it well for future growth.

DCF model

LeMaitre Vascular, Inc. (LMAT) DCF Excel Template

    5-Year Financial Model

    40+ Charts & Metrics

    DCF & Multiple Valuation

    Free Email Support

Updated on 16 Nov 2024

Resources:

  1. LeMaitre Vascular, Inc. (LMAT) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of LeMaitre Vascular, Inc. (LMAT)' financial performance, including balance sheets, income statements, and cash flow statements.
  2. SEC Filings – View LeMaitre Vascular, Inc. (LMAT)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.