Investment Review №339. Playing Defense

Vadim Merkulov

Vadim Merkulov

Head of Analytics department

Investment Idea: Electromed

LMD shares have a medium-term upside potential of more than 47%

US Investment Idea

About company

Electromed (ELMD) is a niche U.S. medical device company focused on airway clearance therapy, best known for its SmartVest High Frequency Chest Wall Oscillation (HFCWO) system. The investment case centers on a simple growth algorithm: expand the direct sales footprint, increase physician awareness and prescribing, and convert higher volume into disproportionate earnings growth through structurally high gross margins.

Ticker ELMD
Share price as of analysis $24,41
Target share price $36
Growth potential 47,5%

 

Share price dynamics vs. indices Day Week Month Quarter Year
ELMD 0,6% 0,6% (14,6%) (5,8%) (12,7%)
S&P 500 (1,0%) 0,0% (1,1%) 3,6% 13,7%
Russell 2000 (1,6%) (1,0%) (1,8%) 10,6% 19,4%
DJ Industrial Average (1,7%) (1,4%) (0,6%) 5,5% 12,4%
NASDAQ Composite Index (1,1%) 0,4% (3,7%) 1,6% 15,9%

 

Price dynamics ELMD, $

 

Key Investment Theses

End market fundamentals remain supportive. We view the U.S. HFCWO market as structurally growing on three reinforcing trends: rising prevalence of chronic respiratory diseases, improving diagnosis rates as high resolution CT use expands, and a broader shift toward home based care. RespirTech estimates U.S. bronchiectasis prevalence is increasing at roughly 10% annually, which implies a steadily expanding diagnosed pool and rising clinical and economic burden that supports adoption of therapies with the potential to reduce exacerbations, hospital admissions, and antibiotic use. 

Electromed’s direct to patient commercial model is designed to reduce friction in a reimbursement mediated workflow. Physicians prescribe SmartVest primarily for bronchiectasis, but also for cystic fibrosis, COPD, and select neuromuscular disorders, with older bronchiectasis patients representing the core target population. Electromed then coordinates directly with patients and payers to secure reimbursement, deliver the device, and provide training and ongoing support, which creates a controlled path from prescription to shipment and positions the company to defend pricing and service quality versus more intermediary heavy models.

Near term execution catalysts are strengthening throughput and expanding access. Management is scaling the direct sales force to 61 representatives by FY26 year end, and Q2’26 demonstrated productivity above target, with annualized revenue per rep at $1.2 million on 58 average reps versus a $1.0 million to $1.1 million target range, even as management expects normalization as new hires ramp. Process upgrades are incremental catalysts: CRM now unifies sales and reimbursement teams in a single system, improving order visibility and reducing back and forth, while ePrescribe reduces documentation errors and increases confidence in reimbursement readiness, which can accelerate shipment timing. On payer access, 25 new contracts added 2.9 million covered lives in the first half, bringing total coverage to roughly 85% of addressable U.S. covered lives and reducing “out of network” leakage in specific geographies.

Q2’26 financial results reinforce the operating leverage profile. Total revenue increased 16.3% y/y to $18.9 million, driven by home care revenue up 18.4% y/y to $17.3 million, while gross margin remained anchored in the high 70s and operating leverage continued to build. Seasonality should drive a sequential step down from Q2 to Q3, but we still expect double-digit growth as the core home care engine remains intact

We estimate a 12-month upside potential of approximately 47.5% for ELMD shares with our fair value anchor based on a 15x forward EV/EBITDA multiple, in line with historical sector averages. Our target price is $36 with a recommendation. As a risk-management level, we suggest considering a stop loss at $18.

 

Ratio Analysis 2023A 2024A 2025A 2026E 2027E 2028E 2029E 2030E
ROE 8% 12% 17% 18% 16% 15% 12% 13%
ROA 7% 10% 14% 15% 14% 13% 11% 11%
ROCE 11% 15% 22% 23% 22% 19% 17% 16%
Sales/Assets (x) 1,05x 1,05x 1,19x 1,15x 1,01x 0,88x 0,81x 0,74x
P/E (x) 29,81x 25,91x 29,30x 22,22x 19,01x 16,23x 15,97x 12,74x

 

Margins, % 2023A 2024A 2025A 2026E 2027E 2028E 2029E 2030E
Gross Margin 76% 76% 78% 78% 80% 78% 79% 80%
EBITDA Margin 8% 12% 15% 17% 19% 19% 19% 20%
Net Margin 7% 9% 12% 13% 14% 15% 14% 16%

 

Financials, $mln 2023A 2024A 2025A 2026E 2027E 2028E 2029E 2030E
Revenue 48 55 64 72 81 88 99 109
COGS 12 13 14 16 16 19 21 22
Gross Income  37 42 50 57 65 69 78 87
G&A 32 34 39 43 48 52 58 64
R&D 1 1 1 1 1 1 1 1
EBITDA (adj.) 4 7 10 12 16 17 19 22
Interest expense (income) 0 0 1 0 0 0 0 0
Pretax Income 4 7 10 13 16 17 19 22
Income Taxes Paid 1 2 3 3 5 4 6 5
Net Income  3 5 8 10 11 13 13 17
Dilluted EPS $0,36 $0,58 $0,85 $1,11 $1,30 $1,53 $1,55 $1,94

 

16, Dostyk street, integral non-residential facility No.2, Yessil district Astana, Republic of Kazakhstan (Talan Towers Offices).

+7 7172 67 77 55 Free from landline numbers in Kazakhstan; calls from international and mobile numbers are chargeable.

7555 *free from mobile operators in Kazakhstan [email protected], [email protected]

Notify about fraudulent activities or security issues regarding this resource: fbroker.kz/trustcenter

Owning securities and other financial instruments is always associated with risks: the value of securities and other financial instruments can both rise and fall. Past investment results do not guarantee future income. In accordance with the law, the company does not guarantee or promise future returns on investments, nor does it provide guarantees regarding the reliability of potential investments or the stability of potential income.

Freedom Finance Global PLC provides brokerage (agency) services in the securities market on the territory of the Astana International Financial Center (hereinafter referred to as AFSA) in the Republic of Kazakhstan. Subject to compliance with requirements, conditions, restrictions and/or directions of the Acting Law of the AFSA, the Company is authorized to conduct the following Regulated Activities under License No. AFSA-A-LA-2020-0019: Dealing in Investments as Principal, Dealing in Investments as Agent, Managing Investments, Advising on Investments, Arranging Deals in Investments.

S&P Global ratings – “B+/B”, outlook “Positive”.

Ownership of securities and other financial instruments always involves risks: the cost of securities and other financial instruments may rise or fall. Past investment results do not guarantee future returns. In accordance with the legislation, the company does not guarantee or promise the profitability of investments in the future, does not guarantee the reliability of possible investments and the stability of the amount of possible income.

The information on the website is updated as part of keeping the data up-to-date and meeting regulatory disclosure requirements. Please note that these updates are for informational purposes only and are not marketing materials!