Cochlear Financials

OC5 Stock  EUR 119.00  0.64  0.53%   
Financial data analysis helps to double-check if markets are presently mispricing Cochlear Limited. We were able to interpolate thirty-four available fundamental indicators for Cochlear Limited, which can be compared to its peers. The stock experiences a moderate downward daily trend and can be a good diversifier. Check odds of Cochlear to be traded at €116.62 in 90 days.
 
Covid
 
Interest Hikes

Cochlear Balance Sheet Chart

At this time, Cochlear's Non Currrent Assets Other are most likely to increase significantly in the upcoming years. The Cochlear's current Short Term Investments is estimated to increase to about 440.7 M, while Other Current Liabilities is projected to decrease to roughly 121.5 M.
Key indicators impacting Cochlear's financial strength include:
Current ValueLast YearChange From Last Year 10 Year Trend
Operating Income353.3 M467 M
Way Down
Slightly volatile
  

Cochlear Stock Summary

Cochlear competes with Cerence, TELES Informationstech, BIOTIME, MBIA, and MBIA. Cochlear Limited provides implantable hearing solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. Cochlear Limited was incorporated in 1983 and is headquartered in Sydney, Australia. COCHLEAR LTD operates under Medical Devices classification in Germany and is traded on Frankfurt Stock Exchange. It employs 3500 people.
Foreign Associate
  Germany
Specialization
Health Care, Health Care Equipment & Services
InstrumentGermany Stock View All
ExchangeFrankfurt Exchange
ISINAU000000COH5
Business Address1 University Avenue,
SectorHealth Care Equipment & Supplies
IndustryHealth Care
BenchmarkDow Jones Industrial
Websitewww.cochlear.com
Phone61 2 9428 6555
CurrencyEUR - Euro
You should never invest in Cochlear without having analyzed its financial statements. Do not rely on someone else's analysis or guesses about the future performance of Cochlear Stock, because this is throwing your money away. Analyzing the key information contained in Cochlear's financial statements can give you an edge over other investors and help to ensure that your investments perform well for you.

Cochlear Key Financial Ratios

There are many critical financial ratios that Cochlear's investors are exposed to on a daily basis, but they are usually grouped into few meaningful categories from each financial statement that Cochlear Limited reports annually and quarterly.

Cochlear Key Balance Sheet Accounts

202120222023202420252026 (projected)
Total Assets2.5B2.6B2.7B2.8B3.2B2.2B
Other Current Liab184.7M79.8M114.9M122M140.3M121.5M
Other Liab71.3M101.6M76.6M79.3M71.4M73.9M
Net Tangible Assets1.0B1.3B1.3B1.3B1.5B838.7M
Retained Earnings455.3M555.4M667.9M777.3M893.9M511.4M
Accounts Payable232.4M270.4M303.2M298.4M343.2M221.0M
Cash629.3M555.5M513.6M275.7M317.1M379.9M
Other Assets207.3M192.4M151.5M218.6M251.4M165.9M
Net Receivables325.4M388.4M425.3M533.8M613.9M374.9M
Good Will257.1M256.1M257.7M278.6M320.4M281.4M
Inventory270.2M311.5M391.6M499.4M574.3M603.0M
Total Liab779.4M819.9M904.6M874.7M1.0B834.9M
Total Current Assets1.3B1.4B1.5B1.4B1.6B1.2B
Intangible Assets135.4M188M193.3M222.2M255.5M151.5M
Net Invested Capital1.7B1.7B1.8B2.0B2.2B1.6B
Net Working Capital799.4M783.5M820.6M814.5M936.7M674.3M

Cochlear Key Income Statement Accounts

An income statement is very similar to a cash flow statement, but instead of showing net revenue minus expenses, it only includes earnings before interest and taxes (EBIT). This number does not have all of the same line items that are on a cash flow statement, but it leaves out non-cash expenses like depreciation and amortization. For example, if you bought $100 worth of goods from Walmart (WMT) using your debit card that has an interest rate of 20%, then paid off the balance at the end of the month with a credit card that charges 30% interest, you would have an income statement showing EBIT of $80 because your expenses are lower than the amount that went into your pocket.
202120222023202420252026 (projected)
Tax Provision104.7M96M128M129.6M149.0M87.9M
Net Interest Income(6.2M)7.1M9.8M700K805K845.3K
Interest Income2.4M16.5M19M11.7M13.5M14.1M
Interest Expense8.6M9.4M9.2M11M12.7M7.2M
Total Revenue1.6B1.9B2.2B2.3B2.7B1.8B
Gross Profit1.2B1.4B1.7B1.7B2.0B1.3B
Operating Income295.9M311.9M414M406.1M467.0M353.3M
Ebit219.7M340.5M380.9M389.7M448.2M358.5M
Research Development210.7M244.9M277M291.5M335.2M225.6M
Cost Of Revenue411M488M562.1M615.2M707.5M465.9M
Income Before Tax393.8M396.6M484.8M518.5M596.3M347.3M
Net Income289.1M300.6M356.8M388.9M447.2M259.5M
Income Tax Expense(32.8M)38M104.7M96M110.4M74.3M
Ebitda(260.6M)377.7M475.4M486.9M559.9M332.4M

Cochlear Key Cash Accounts

Cash flow analysis captures how much money flows into and out of Cochlear Limited. It measures of how well Cochlear is doing because it can show the actual money that comes into and out of the Company from sales instead of measuring expenses against revenue to determine earnings. You have to read the cash flow statement in three sections. The first section shows how much money Cochlear brought in, usually known as net revenue or sales. This is different from earnings because it does not include expenses when determining net revenue for use on this part of the cash flow statement. Next, are operating activities, which show how much money Cochlear had leftover after paying for its expenses. This number can be calculated in two ways: by subtracting the total of all operating expenses from net revenue or by adding up changes to cash and other assets or liabilities on this part of the statement. The third section is about investing activities, which shows what Cochlear has done with the money that it received from the sale of assets or what it spent to acquire new ones. This section can be broken down into two parts: investing in existing businesses (capital allocation) and investing in non-business activities like paying off debt or making acquisitions.
202120222023202420252026 (projected)
Investments(61.7M)(29.8M)(15.9M)(12.6M)(14.5M)(15.2M)
Change In Cash19.7M(73.8M)(40.7M)(244.5M)(220.1M)(209.0M)
Net Borrowings266.3M(421.9M)(25.6M)(72.7M)(65.4M)(62.2M)
Dividends Paid194M197.4M245.7M278.2M319.9M197.0M
Capital Expenditures44.5M50M89.8M102.6M118.0M66.0M
Net Income289.1M300.6M356.8M388.9M447.2M259.4M
End Period Cash Flow629.3M555.5M513.6M275.7M317.1M379.9M
Change To Netincome(23.7M)(43.6M)(7.6M)23.3M21.0M22.0M
Change To Inventory(28.4M)7.7M(54.1M)(41.3M)(37.2M)(35.3M)
Free Cash Flow299.3M266.5M299M135M155.3M183.1M
Depreciation66.7M68.8M64.5M80.9M93.0M56.5M

Cochlear Financial Ratios Relationships

Comparative valuation techniques use various fundamental indicators to help in determining Cochlear's current stock value. Our valuation model uses many indicators to compare Cochlear value to that of its competitors to determine the firm's financial worth. You can analyze the relationship between different fundamental ratios across Cochlear competition to find correlations between indicators driving Cochlear's intrinsic value. More Info.
Cochlear Limited is considered to be number one stock in return on equity category among its peers. It also is considered to be number one stock in return on asset category among its peers reporting about  0.62  of Return On Asset per Return On Equity. The ratio of Return On Equity to Return On Asset for Cochlear Limited is roughly  1.61 . The reason why the comparable model can be used in almost all circumstances is due to the vast number of multiples that can be utilized, such as the price-to-earnings (P/E), price-to-book (P/B), price-to-sales (P/S), price-to-cash flow (P/CF), and many others. The P/E ratio is the most commonly used of these ratios because it focuses on the Cochlear's earnings, one of the primary drivers of an investment's value.

Cochlear Limited Total Assets Over Time

Most indicators from Cochlear's fundamental ratios are interrelated and interconnected. However, analyzing fundamental ratios indicators one by one will only give a small insight into Cochlear Limited current financial condition. On the other hand, looking into the entire matrix of fundamental ratios indicators, and analyzing their relationships over time can provide a more complete picture of the company financial strength now and in the future. Check out Your Equity Center to better understand how to build diversified portfolios, which includes a position in Cochlear Limited. Also, note that the market value of any company could be closely tied with the direction of predictive economic indicators such as signals in inflation.
The current Tax Provision is estimated to decrease to about 87.9 M. The current Selling General Administrative is estimated to decrease to about 693.4 M
 2023 2024 2025 2026 (projected)
Gross Profit1.7B1.7B2.0B1.3B
Total Revenue2.2B2.3B2.7B1.8B

Cochlear fundamental ratios Correlations

0.660.920.99-0.050.980.630.930.830.990.96-0.950.670.80.830.520.78-0.17-0.310.910.80.410.990.78-0.220.93
0.660.870.57-0.220.560.220.50.520.620.71-0.50.340.530.610.610.49-0.62-0.240.880.350.750.70.49-0.30.64
0.920.870.87-0.10.850.440.790.770.880.89-0.840.540.760.770.580.69-0.32-0.310.990.630.680.940.74-0.130.84
0.990.570.87-0.040.990.680.950.820.990.95-0.950.70.780.820.450.79-0.13-0.340.850.810.290.980.77-0.230.93
-0.05-0.22-0.1-0.04-0.070.16-0.01-0.060.030.01-0.05-0.050.470.310.05-0.170.350.2-0.080.13-0.09-0.120.540.440.09
0.980.560.850.99-0.070.580.910.880.970.93-0.940.610.720.80.450.7-0.09-0.260.840.860.320.970.73-0.260.88
0.630.220.440.680.160.580.850.190.70.65-0.570.950.640.590.00.77-0.24-0.670.40.28-0.280.550.61-0.090.82
0.930.50.790.95-0.010.910.850.660.950.91-0.880.860.760.780.270.85-0.21-0.550.750.640.10.90.75-0.190.96
0.830.520.770.82-0.060.880.190.660.790.75-0.870.190.570.70.470.450.05-0.030.770.90.480.860.61-0.210.62
0.990.620.880.990.030.970.70.950.790.96-0.940.720.830.850.510.8-0.15-0.320.880.80.330.970.81-0.20.96
0.960.710.890.950.010.930.650.910.750.96-0.860.680.780.860.570.74-0.32-0.290.890.750.380.940.77-0.320.95
-0.95-0.5-0.84-0.95-0.05-0.94-0.57-0.88-0.87-0.94-0.86-0.58-0.81-0.83-0.43-0.77-0.020.31-0.82-0.83-0.36-0.94-0.790.08-0.84
0.670.340.540.7-0.050.610.950.860.190.720.68-0.580.610.530.070.83-0.32-0.680.50.24-0.130.620.55-0.120.83
0.80.530.760.780.470.720.640.760.570.830.78-0.810.610.880.510.68-0.01-0.250.770.630.380.750.970.140.83
0.830.610.770.820.310.80.590.780.70.850.86-0.830.530.880.540.69-0.27-0.290.780.730.330.80.85-0.310.84
0.520.610.580.450.050.450.00.270.470.510.57-0.430.070.510.540.35-0.080.430.680.60.670.530.42-0.250.43
0.780.490.690.79-0.170.70.770.850.450.80.74-0.770.830.680.690.35-0.26-0.580.680.450.150.750.54-0.190.83
-0.17-0.62-0.32-0.130.35-0.09-0.24-0.210.05-0.15-0.32-0.02-0.32-0.01-0.27-0.08-0.260.52-0.30.22-0.15-0.190.010.65-0.3
-0.31-0.24-0.31-0.340.2-0.26-0.67-0.55-0.03-0.32-0.290.31-0.68-0.25-0.290.43-0.580.52-0.210.180.22-0.3-0.220.1-0.45
0.910.880.990.85-0.080.840.40.750.770.880.89-0.820.50.770.780.680.68-0.3-0.210.660.720.930.74-0.150.82
0.80.350.630.810.130.860.280.640.90.80.75-0.830.240.630.730.60.450.220.180.660.320.790.64-0.230.65
0.410.750.680.29-0.090.32-0.280.10.480.330.38-0.36-0.130.380.330.670.15-0.150.220.720.320.480.350.090.23
0.990.70.940.98-0.120.970.550.90.860.970.94-0.940.620.750.80.530.75-0.19-0.30.930.790.480.74-0.230.89
0.780.490.740.770.540.730.610.750.610.810.77-0.790.550.970.850.420.540.01-0.220.740.640.350.740.160.81
-0.22-0.3-0.13-0.230.44-0.26-0.09-0.19-0.21-0.2-0.320.08-0.120.14-0.31-0.25-0.190.650.1-0.15-0.230.09-0.230.16-0.2
0.930.640.840.930.090.880.820.960.620.960.95-0.840.830.830.840.430.83-0.3-0.450.820.650.230.890.81-0.2
Click cells to compare fundamentals

Cochlear Account Relationship Matchups

Cochlear fundamental ratios Accounts

202120222023202420252026 (projected)
Total Assets2.5B2.6B2.7B2.8B3.2B2.2B
Other Current Liab184.7M79.8M114.9M122M140.3M121.5M
Other Liab71.3M101.6M76.6M79.3M71.4M73.9M
Net Tangible Assets1.0B1.3B1.3B1.3B1.5B838.7M
Retained Earnings455.3M555.4M667.9M777.3M893.9M511.4M
Accounts Payable232.4M270.4M303.2M298.4M343.2M221.0M
Cash629.3M555.5M513.6M275.7M317.1M379.9M
Other Assets207.3M192.4M151.5M218.6M251.4M165.9M
Net Receivables325.4M388.4M425.3M533.8M613.9M374.9M
Good Will257.1M256.1M257.7M278.6M320.4M281.4M
Inventory270.2M311.5M391.6M499.4M574.3M603.0M
Total Liab779.4M819.9M904.6M874.7M1.0B834.9M
Total Current Assets1.3B1.4B1.5B1.4B1.6B1.2B
Intangible Assets135.4M188M193.3M222.2M255.5M151.5M
Net Invested Capital1.7B1.7B1.8B2.0B2.2B1.6B
Net Working Capital799.4M783.5M820.6M814.5M936.7M674.3M

Cochlear February 21, 2026 Opportunity Range

Along with financial statement analysis, the daily predictive indicators of Cochlear help investors to analyze its daily demand and supply, volume, patterns, and price swings to determine the real value of Cochlear Limited. We use our internally-developed statistical techniques to arrive at the intrinsic value of Cochlear Limited based on widely used predictive technical indicators. In general, we focus on analyzing Cochlear Stock price patterns and their correlations with different microeconomic environment and drivers. We also apply predictive analytics to build Cochlear's daily price indicators and compare them against related drivers.

Complementary Tools for Cochlear Stock analysis

When running Cochlear's price analysis, check to measure Cochlear's market volatility, profitability, liquidity, solvency, efficiency, growth potential, financial leverage, and other vital indicators. We have many different tools that can be utilized to determine how healthy Cochlear is operating at the current time. Most of Cochlear's value examination focuses on studying past and present price action to predict the probability of Cochlear's future price movements. You can analyze the entity against its peers and the financial market as a whole to determine factors that move Cochlear's price. Additionally, you may evaluate how the addition of Cochlear to your portfolios can decrease your overall portfolio volatility.
Watchlist Optimization
Optimize watchlists to build efficient portfolios or rebalance existing positions based on the mean-variance optimization algorithm
Portfolio Suggestion
Get suggestions outside of your existing asset allocation including your own model portfolios
Portfolio Analyzer
Portfolio analysis module that provides access to portfolio diagnostics and optimization engine