ICU Medical, Inc. (ICUI)
割高ファンダメンタル
47
株価
$159.00
時価総額
$4.01B
パート1 · 企業の価値
概要
ICU Medical is a US medical device maker headquartered in San Clemente, California, that develops, manufactures and sells products used to deliver fluids and drugs into patients and to monitor them while it happens: needlefree IV connectors, closed-system transfer devices for chemotherapy, vascular access catheters and ports, tracheostomy tubes, infusion pumps and the software that runs them, plus hemodynamic monitoring, anesthesia and temperature-management products. Its customers are acute-care hospitals, wholesalers and distributors, ambulatory clinics and alternate-site facilities in more than 100 countries, reached through a direct sales force and independent distributors. The company roughly doubled in size with the 2022 acquisition of Smiths Medical, and on 1 May 2025 it disposed of its IV Solutions business into a joint venture with Otsuka Pharmaceutical Factory, which is why reported 2025 revenue fell to $2,231.3 million from $2,382.0 million.
収益の仕組み
Most of the money comes from selling physical products that get thrown away after one use. The pumps and monitors are durable equipment sold or placed with hospitals, but each pump then consumes ICU Medical's own dedicated sets, cassettes and connectors for the rest of its life, so the installed base of hardware pulls a recurring stream of consumable orders behind it. Sales are made both directly to hospitals and through wholesalers and distributors, typically under multi-year supply agreements and group purchasing contracts; software such as MedNet and PharmGuard is sold alongside the devices rather than as a standalone subscription business. A small amount of contract manufacturing revenue ($19.0 million in 2025) sits inside Vital Care following the IV Solutions disposal.
セグメント別売上高
Single-use products sold to hospitals and distributors: Clave needlefree IV connectors and disinfection caps, ChemoLock and ChemoClave closed-system transfer devices for handling chemotherapy, Jelco catheters and Port-A-Cath implanted ports, and Portex tracheostomy tubes.
Infusion pumps and the software that runs them, sold mainly to acute-care hospitals: Plum large-volume pumps, CADD ambulatory pumps, Medfusion syringe pumps, and the LifeShield, MedNet and PharmGuard safety and drug-library platforms, plus the dedicated administration sets each pump requires.
Critical-care and perioperative products for hospitals: hemodynamic monitoring systems, anesthesia and respiratory devices, patient temperature management, and regional anesthesia and pain-management trays. It also carries the IV Solutions business only until its 1 May 2025 disposal into the Otsuka joint venture, plus $19.0 million of contract manufacturing.
競争優位性(moat)
スイッチングコスト · 狭いA hospital that standardises on Plum or CADD pumps buys the matching administration sets and cassettes for as long as it keeps the fleet, trains its nurses on MedNet drug libraries, and writes those products into its pharmacy workflows; changing supplier means recapitalising the pumps and retraining staff, which is slow and expensive. Around this sit long-standing group purchasing and supply contracts and a patent estate on the Clave connector family. The advantage is real but bounded: the company itself lists competition from larger global players and healthcare cost-containment pressure among its risk factors, and hospital contracts do come up for renewal.
需要を左右する要因
ディフェンシブMost of what ICU Medical sells is consumed by treatments that happen whether or not the economy is doing well: infusions, chemotherapy, surgery, intensive care. Volumes track hospital patient activity, the number of procedures, and long-run drivers such as an ageing population and infection-control rules, not the business cycle. The cyclical part sits in the capital equipment: when hospital budgets tighten, a pump fleet replacement can be postponed a year, which pushes out Infusion Systems orders while the consumable stream keeps running. Government and insurer cost-containment, which the company lists as a risk factor, is a steadier pressure on price than any recession.
主なリスク
- Competition and pricing pressure from healthcare cost containment — The company states that an inability to compete successfully could cost it market share and profitability, and that efforts by governments, insurers and hospitals to contain healthcare costs reduce both the prices it can charge and the volumes demanded.
- Dependence on a small number of distributors — A significant share of sales passes through distributors, and the 10-K discloses worldwide net sales to a single distributor equal to 18% of consolidated net sales in 2025 (18% in 2024, 16% in 2023). Losing or disrupting such a relationship is flagged as a material operational and financial exposure.
- FDA quality-system and regulatory compliance — Failure to meet FDA Quality Management System or manufacturing requirements could interrupt operations and hit sales; separately, the company notes that staffing or funding gaps at the agency itself may delay clearances and slow the commercialisation of new products.
- Manufacturing concentration and single-source suppliers — Damage to a facility or a business interruption at a supplier would impair the ability to produce, and the company relies on single- or limited-source suppliers for certain components, so one supplier's failure can stop a product line.
- Trade policy and tariffs — Changes in U.S. trade policy, specifically tariffs affecting Mexico and Costa Rica where the company manufactures, are disclosed as capable of materially harming operations and costs.
- Smiths Medical integration and the debt taken on to buy it — The company discloses that failure to integrate the Smiths Medical acquisition successfully could damage its reputation and performance, and that the substantial debt raised to fund it restricts financial flexibility and its ability to pursue future transactions.
- Cybersecurity, IT failure and data privacy — Data breaches or IT system failures could disrupt operations and create liability, and violations of privacy and security laws governing patient data could harm operations and reputation.
- Intellectual property — Patent infringement claims, the cost of defending them, and the expiry of existing patents are all disclosed as threats to the company's competitive position.
- Anti-kickback and false claims laws — Non-compliance with the Anti-Kickback Statute and false claims legislation exposes the company to investigations and penalties.
- Macroeconomic conditions and currency — Inflation, interest rates and foreign exchange volatility are disclosed as headwinds; with operations in over 100 countries, exchange-rate swings can adversely affect international results.
- Recovering investment in equipment, tooling and R&D — A significant fall in demand could leave the company unable to recover the substantial sums sunk into equipment and tooling, and the high cost of developing new products may prove hard to fund and to recoup commercially.
- Execution of cost-reduction programmes — The restructuring and cost-reduction work under way may not deliver the efficiencies or the profitability improvement the company expects.
顧客集中度
主要顧客が売上高の18%を占める
The 10-K discloses worldwide net sales to a single distributor equal to 18% of consolidated net sales in 2025, the same as in 2024 and up from 16% in 2023. The company does not break out a combined top-customers figure, so 18% is the only concentration number the filing states. Underlying end demand is spread across acute-care hospitals, clinics and alternate-site facilities in more than 100 countries, but a large slice of it reaches them through that one distribution relationship, which the company names as a risk factor in its own right.
強気材料
Buyers argue that the hard part is over: Smiths Medical has been absorbed, the low-margin, capital-hungry IV Solutions business went into the Otsuka joint venture in May 2025, and what is left is a tighter company built on recurring consumables. They point out that the two continuing product lines both grew in 2025 — Consumables from $1,038.9M to $1,109.2M and Infusion Systems from $652.4M to $684.2M — so the headline revenue decline is entirely the divestiture, not the underlying business. They add that the new Plum Duo platform refreshes the installed base that pulls disposables behind it, that restructuring and cost work is meant to show up in margins, and that guidance for 2026 of $400M–$430M adjusted EBITDA points to profitability rebuilding from a smaller, cleaner revenue base.
弱気材料
Sellers fear that the company has been in fix-it mode for years without a clean quarter to show for it. The 2026 GAAP net income guidance of $26M–$44M against roughly $2.2 billion of revenue leaves very little margin for error, and the gap between that and $400M–$430M of adjusted EBITDA is filled by charges that keep recurring. They point at the debt raised for Smiths Medical, which the company itself says restricts its financial flexibility, at an integration risk still listed in the filing four years after the deal, and at 18% of sales running through one distributor. They also note that the growing lines sell into hospitals under permanent cost-containment pressure, that tariffs on Mexican and Costa Rican manufacturing are a live disclosed risk, and that regulatory and quality-system trouble in this industry tends to arrive without warning and stop a product line.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
BD is the competitor ICU Medical names first in its own filings: its Alaris infusion pumps, dedicated administration sets, needle-free connectors and vascular access catheters are sold to the same hospital pharmacy and IV-therapy buyers, in the United States and abroad.
Baxter competes head-on for hospital infusion contracts with its Spectrum and Novum pumps and, above all, with the IV solutions and administration sets that ICU Medical inherited from Hospira — the same bags, the same wards, often the same tender.
B. Braun, family-owned and unlisted, is ICU Medical's main rival outside the United States, selling infusion pumps, IV fluids, administration sets and safety connectors to European and Asian hospitals from the same catalogue positions.
Named in ICU Medical's 10-K among its infusion competitors, Fresenius Kabi sells volumetric and syringe pumps together with IV fluids and injectable drugs, which lets it bid for the whole infusion package a hospital buys.
Teleflex overlaps with the Smiths Medical lines ICU Medical acquired: central venous and arterial catheters, airway management devices and regional anaesthesia kits, sold to the same critical-care and anaesthesia departments.
貸借対照表と流動性
売上高
$2.16B
直近12か月(2026/6/30まで)
純利益
$30M
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$92M
自己資本合計
$2.12B
負債合計
$1.93B
流動比率
2.43
利払い倍率
0.87
負債/EBITDA
5.28
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$101.20
現在株価
$159.00
安全マージン
-57.1%
適正価値レンジ
$65.78 - $136.62
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
134.88
ROE
0.0%
P/B レシオ
1.87
P/FCF
26.26
粗利益率
39.1%
ROIC
1.6%
収益性レーダー
価値創造(経済的モート)
ROIC
1.6%
WACC
8.5%
ROIC − WACC
-6.9 pp
ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。
ファンダメンタル分析基準
合格(14)
- Gross Margin 39.1%
- P/FCF 26.26
- P/B Ratio 1.87
- Debt/Equity ratio
- Positive Free Cash Flow
- Current Ratio
- Debt/EBITDA
- Revenue Growth 5Y 11.9%
- Analyst Consensus 92% Buy
- Earnings Surprise avg 20.3%
- Earnings Quality (OCF/NI) 7.86
- Share Dilution 0.1%
- Net Margin Trend 1.4% vs -1.6%
- Piotroski F-Score 7/9
不合格(12)
- EPS shows upward trend
- EPS CAGR -19.56%
- Price CAGR 1.03%
- ROIC 1.6%
- Operating Margin 3.3%
- CapEx intensity
- Interest Coverage
- Return on Tangible Assets
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- ROE 1.4%
データなし(2)
- Dividend Payout NaN%
- PEG Ratio (need PE > 0 and growth > 0)
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式数は安定している
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Vivek Jain | CEO & Chairman of the Board | 53 |
| Mr. Daniel Woolson | President | 48 |
| Mr. Brian Michael Bonnell | CFO & Treasurer | 51 |
| Mr. Christian B. Voigtlander | Chief Operating Officer | 57 |
| Ms. Virginia Ruth Sanzone | Corporate VP, General Counsel, Secretary & Compliance Officer | 50 |
| Ben Sousa | Chief Information Officer | - |
| Olivia Barrall | Vice President of Human Resources | - |
監査リスク
5
取締役会リスク
4
報酬リスク
4
株主権利リスク
5
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for ICUI, sourced from Markets Gazette.