Subscribe

Vitrolife AB (publ) (VITR.ST)

SEK87.30 -0.80 (-0.91%)
SE STO Healthcare Medical - Devices
Address Gustaf Werners gata 2 421 32
Gothenburg, SE
CEO Bronwyn Brophy O'Connor
IPO 2001-06-28
ISIN SE0011205202

Explore sections of this company profile

Also trades on London Stock Exchange · 0YAY.L (SEK) Other OTC · VTRLY (USD) Stockholm Stock Exchange · VITR.ST (SEK)
Description

Vitrolife AB (publ) is a medical technology company specializing in the development, production, and global sale of products for assisted reproduction. Their comprehensive offering includes a variety of essential tools for fertility treatments, such as oocyte retrieval needles, sperm processing solutions, specialized in vitro fertilization media and oils, and micromanipulation pipettes. The company also provides general labware, incubators, cryopreservation products, and systems for preimplantation genetic testing. Furthermore, Vitrolife delivers advanced equipment, including the EmbryoScope and Primo Vision time-lapse systems, along with dedicated dishes and evaluation software for these platforms. Their technology portfolio extends to Octax laser and imaging systems, as well as environmental monitoring solutions like log and guard systems and wireless sensors. With its headquarters located in Gothenburg, Sweden, Vitrolife maintains a significant international presence, operating across Europe, the Middle East, and Africa; Asia; Japan and the Pacific; and both North and South America. Founded in 1994, the company was initially known as Scandinavian IVF Science before officially changing its name to Vitrolife AB (publ) in 1998.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK87.30 -0.80 (-0.91%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
276.2K
Beta
1.70
Float Shares
73.71M
Free Float %
54.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.98% -7.83% -5.54% +3.67% -32.31% -25.64% -35.70% -53.70% -70.98% +15.40% +1,292.96%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
87.30
DCF (Levered) 43.63 -50.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 0 -1
Buy 4 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.73
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Devices: +11.2%
    -4.7% Q1'26: -4.2% (vs Q1'25)
  • EPS growth Medical - Devices: +28.5%
    -1,079.1% Q1'26: +0.0% (vs Q1'25)
  • FCF margin FCF growth · Medical - Devices: +30.9%
    -144.0% Q1'26: +15.9% (vs Q1'25)
  • EBIT margin Medical - Devices: +6.2%
    -140.6% Q1'26: +18.5% (vs Q1'25)
  • ROIC Medical - Devices: +3.3%
    -55.2% Q1'26: +5.3% (vs Q1'25)
  • Share dilution Medical - Devices: 0.0%
    -0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Devices: -0.35×
    -0.38× Q1'26: 1.89× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.73) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 87.30
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
3 EPS Ana.
Dec 2027
5 Rev. Ana.
3 EPS Ana.
Dec 2028
5 Rev. Ana.
4 EPS Ana.
Dec 2029
2 Rev. Ana.
2 EPS Ana.
Revenue
722.37M
est: 703.52M (+2.7%)
856.11M
est: 847.57M (+1.0%)
1.05B
est: 1.07B (-2.2%)
1.15B
est: 1.14B (+1.4%)
1.48B
est: 1.47B (+0.6%)
1.25B
est: 1.25B (-0.2%)
1.68B
est: 1.66B (+1.5%)
3.23B
est: 3.21B (+0.8%)
3.51B
est: 3.54B (-0.7%)
3.61B
est: 3.60B (+0.4%)
3.44B
est: 3.44B (-0.1%)
3.49B
3.43B – 3.54B
+1.2% YoY
3.75B
3.68B – 3.80B
+7.6% YoY
4.04B
4.03B – 4.06B
+7.8% YoY
4.27B
4.20B – 4.34B
+5.7% YoY
EBITDA
281.12M
est: 43.50M (+546.2%)
303.77M
est: 52.41M (+479.6%)
407.85M
est: 66.13M (+516.8%)
450.67M
est: 70.22M (+541.8%)
594.40M
est: 91.00M (+553.1%)
438.65M
est: 77.18M (+468.3%)
579.60M
est: 102.40M (+466.0%)
977.00M
est: 198.36M (+392.5%)
-3.19B
est: -737.40M (-331.9%)
783.00M
est: -749.93M (+204.4%)
-4.41B
est: -718.37M (-513.6%)
-726.98M
-739.26M – -716.06M
-1.2% YoY
-781.98M
-792.05M – -767.93M
-7.6% YoY
-843.13M
-846.26M – -840.00M
-7.8% YoY
-891.24M
-904.44M – -876.49M
-5.7% YoY
EBIT
228.03M
est: -21.13M (+1,179.3%)
249.73M
est: -25.45M (+1,081.2%)
341.38M
est: -32.12M (+1,163.0%)
399.08M
est: -34.10M (+1,270.2%)
495.01M
est: -44.20M (+1,220.0%)
368.28M
est: -37.48M (+1,082.5%)
470.69M
est: -49.73M (+1,046.4%)
581.00M
est: -96.33M (+703.1%)
-3.61B
est: -1.02B (-253.2%)
783.00M
est: -1.04B (+175.3%)
-4.84B
est: -995.82M (-385.5%)
-1.01B
-1.02B – -992.61M
-1.2% YoY
-1.08B
-1.10B – -1.06B
-7.6% YoY
-1.17B
-1.17B – -1.16B
-7.8% YoY
-1.24B
-1.25B – -1.22B
-5.7% YoY
Net Income
182.85M
est: 202.25M (-9.6%)
190.37M
est: 237.31M (-19.8%)
263.64M
est: 351.54M (-25.0%)
309.70M
est: 403.37M (-23.2%)
382.79M
est: 496.19M (-22.9%)
286.85M
est: 368.07M (-22.1%)
341.00M
est: 396.23M (-13.9%)
394.00M
est: 514.04M (-23.4%)
-3.85B
est: -3.80B (-1.4%)
513.00M
est: 531.34M (-3.5%)
-5.01B
est: 474.46M (-1,156.6%)
491.25M
449.91M – 735.89M
+3.5% YoY
609.71M
554.34M – 876.06M
+24.1% YoY
708.18M
707.83M – 861.66M
+16.2% YoY
846.39M
828.18M – 862.69M
+19.5% YoY
SGA
220.33M
est: 213.72M (+3.1%)
249.83M
est: 257.48M (-3.0%)
269.61M
est: 324.88M (-17.0%)
283.81M
est: 345.00M (-17.7%)
350.96M
est: 447.10M (-21.5%)
311.35M
est: 379.19M (-17.9%)
503.74M
est: 503.10M (+0.1%)
1.00B
est: 974.51M (+2.8%)
1.12B
est: 1.11B (+0.9%)
1.23B
est: 1.13B (+9.4%)
1.02B
est: 1.08B (-5.2%)
1.09B
1.08B – 1.11B
+1.2% YoY
1.17B
1.15B – 1.19B
+7.6% YoY
1.27B
1.26B – 1.27B
+7.8% YoY
1.34B
1.32B – 1.36B
+5.7% YoY
EPS
1.68
est: 1.49 (+12.6%)
1.75
est: 1.75 (-0.1%)
2.43
est: 2.59 (-6.3%)
2.85
est: 2.98 (-4.2%)
3.53
est: 3.66 (-3.6%)
2.64
est: 2.72 (-2.8%)
2.97
est: 2.92 (+1.6%)
2.91
est: 3.79 (-23.3%)
-28.44
est: -28.06 (-1.4%)
3.79
est: 3.93 (-3.5%)
-37.01
est: 3.51 (-1,155.2%)
4.39
3.32 – 5.43
+25.3% YoY
5.24
4.09 – 6.47
+19.3% YoY
5.65
5.23 – 6.36
+7.7% YoY
6.25
6.12 – 6.37
+10.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-28 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-27 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-26 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-25 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-22 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-21 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-20 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-19 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-18 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-15 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-13 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-12 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-11 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-08 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-07 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-06 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-05 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-04 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-30 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-29 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-28 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-27 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-24 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-23 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
537.56M
OE per share TTM
3.97
Owner's Yield
4.01%
Maintenance CapEx ratio
47.86%
Maint CapEx / Avg PPE
12.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 76 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-4.20M
Shares Outstanding
135.42M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bronwyn Brophy Chief Executive Officer & President 17M female
Claus Bisgaard Senior Vice President of Technologies male
Erin Schardt Senior VP & GM of North America female
Ermanno Sironi Chief Operating Officer male
Jessica Jonasson Chief HR Officer female
Marcos Jose Fernandez Vice President Strategy, Sustainability & Corporate Development
Meishan Jin Senior Vice President & GM of China
Olivia Natens Senior Vice President of Sales & Marketing
Par Ihrskog Chief Financial Officer male
Ricardo Capella Senior Vice President Genetic Services
Rickard Ericsson Senior Vice President Innovation male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits