Last Update 06 Nov 25
Fair value Decreased 11%EQL: Expansion Into New Markets Will Drive Upside In Coming Years
Analysts have lowered their price target for EQL Pharma from SEK 90.00 to SEK 80.00. They cite revised expectations for valuation and a slightly higher discount rate, despite improved forecasts for revenue growth and profit margin.
What's in the News
- EQL Pharma provides earnings guidance and forecasts full-year 2025/26 sales growth at approximately 15% (Key Developments)
- Mellozzan® tablets, EQL's key product, launched in the UK through partner Medice. The UK melatonin tablet market saw 32% volume growth in 2024, and further product expansion is planned (Key Developments)
- Preliminary financial guidance indicates that second-quarter sales are expected to be just under SEK 90 million. Delays in supplier deliveries have impacted launches and quarterly results (Key Developments)
- Mellozzan® tablets have been approved for sale in Turkey, with local production and marketing set to commence in 2026. Expansion plans into Kazakhstan are also underway (Key Developments)
Valuation Changes
- Consensus Analyst Price Target has decreased from SEK 90.00 to SEK 80.00.
- The discount rate has risen slightly from 4.92% to 5.07%.
- The revenue growth forecast has increased from 28.4% to 32.6%.
- The net profit margin projection has improved from 14.1% to 16.0%.
- The future P/E ratio estimate has fallen significantly from 25.4x to 18.7x.
Key Takeaways
- Enlarged European market reach and a deep pipeline of generics underpin prospects for robust, sustained revenue and margin growth.
- Operational efficiencies, disciplined acquisitions, and targeted R&D boost earnings quality and position EQL Pharma for enhanced resilience and market value.
- Aggressive expansion, high leverage, and exposure to supply and regulatory risks threaten margin stability, earnings growth, and financial flexibility amid tough competition and operational uncertainties.
Catalysts
About EQL Pharma- Engages in the development, marketing, and sale of generic medicines to pharmacies and hospitals in Sweden, Denmark, Norway, Finland, and the rest of Europe.
- Expansion into large European markets (Germany and the Netherlands) multiplies EQL Pharma's addressable market by ~5x compared to its historic Nordic focus, setting the stage for robust, sustained revenue growth as demographic aging and rising healthcare demand drive pharma consumption across these regions.
- Strategic focus on pipeline expansion-45 products in development in addition to the 46 launched-leverages continued patent expirations of branded drugs, ensuring a steady flow of market opportunities that can bolster top-line growth and enable further margin expansion through niche product pricing.
- Strengthened operational efficiency initiatives (e.g., leveraging lower-cost talent hubs in Bangalore and Croatia) and ongoing partnership expansions enhance distribution, reduce cost of goods sold, and support EBITDA margin improvement, directly benefiting net margins and earnings.
- Increased R&D and CapEx spending, focused on new products and adjacent segments like "Special Generics," provides a catalyst for future revenue and margin growth, capitalizing on regulatory incentives and ongoing governmental cost-containment policies favoring generics.
- Ongoing integration and optimization of recent acquisitions, such as Medilink, combined with a prudent leverage policy and a proven track record of meeting multi-year growth/margin targets, position EQL Pharma for improved earnings quality and resilience, potentially narrowing valuation discounts as execution is demonstrated.
EQL Pharma Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming EQL Pharma's revenue will grow by 28.4% annually over the next 3 years.
- Analysts assume that profit margins will increase from 10.7% today to 14.1% in 3 years time.
- Analysts expect earnings to reach SEK 118.5 million (and earnings per share of SEK 3.66) by about September 2028, up from SEK 42.5 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 25.4x on those 2028 earnings, down from 56.6x today. This future PE is greater than the current PE for the SE Healthcare industry at 16.5x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 4.92%, as per the Simply Wall St company report.
EQL Pharma Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- EQL Pharma's significant ramp-up in CapEx and aggressive pipeline expansion increases execution risk; if newly launched or pipeline products fail to achieve regulatory approval, market traction, or successful commercialization-especially in unfamiliar European markets like Germany and the Netherlands-future revenue growth and return on investment could be compromised.
- The gross margin remains under pressure due to ongoing geopolitical factors (notably supply disruptions from the Red Sea situation), and further global instability or trade protectionism could exacerbate supply chain costs for APIs and raw materials, leading to persistent margin compression and potentially lower net earnings over the long term.
- As EQL enters price-centric and highly competitive markets, such as Germany and the Netherlands, there is risk that local market dynamics, established competitors, or unexpected regulatory hurdles will drive down prices or limit market share, impacting both revenue growth and net margins.
- The company's relatively high leverage post-Medilink acquisition (hovering near its stated maximum of 4.0x EBITDA) places constraints on financial flexibility and increases vulnerability to earnings slowdowns, operational setbacks, or interest rate increases, which could impact net earnings and the ability to invest in further growth initiatives or weather industry downturns.
- Sustained dependence on niche generics and a transition toward Special Generics with new business models that require active sales and marketing amplifies exposure to execution risk, uncertainties around market acceptance, and increased operating expenses; if these initiatives underperform, revenue and net margin expansion targets may not be met and volatility in earnings could increase.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of SEK90.0 for EQL Pharma based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be SEK842.1 million, earnings will come to SEK118.5 million, and it would be trading on a PE ratio of 25.4x, assuming you use a discount rate of 4.9%.
- Given the current share price of SEK82.9, the analyst price target of SEK90.0 is 7.9% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

