Cencora (0HF3.L) Bundle
Peeling back the numbers on AmerisourceBergen Corporation (ticker 0HF3.L / ABC), investors will want to note the stock price sitting at $340.93 (change +$0.31 / 0.00%) as of Dec 22, 05:29:32 PST, alongside fiscal 2025 results that include $321.3 billion in consolidated revenue (up 9% year-over-year) driven by $284.96 billion from U.S. Healthcare Solutions and $28.33 billion from International Healthcare Solutions (plus $8.16 billion in Other), adjusted diluted EPS of $16.00 (a 16% increase from $13.76), adjusted operating income of $4.2 billion with a 1.31% margin, and a strong cash position of $4.4 billion with $3.0 billion in adjusted free cash flow; balance-sheet moves include $1.8 billion of senior notes issued in Dec 2024, while the company plans 5-7% revenue growth for fiscal 2026, invests $1 billion in U.S. distribution through 2030 and over $300 million in digital health, and faces persistent risks from drug pricing pressures and limited exposure in emerging markets-read on to unpack what these figures mean for valuation, leverage, liquidity and future upside.
AmerisourceBergen Corporation (0HF3.L) - Revenue Analysis
Price data snapshot:- Market: USA equity
- Last price: 340.93 USD (change +0.31 USD / 0.00%)
- Latest trade time: Monday, December 22, 05:29:32 PST
- Trailing twelve months (TTM) revenue: 246.3 billion USD
- Year-over-year revenue change: +3.2%
- Revenue split (approx.): Pharmaceutical Distribution ~92%; Global Commercialization Services ~8%
| Fiscal Year | Revenue (USD bn) | Gross Margin (%) | Operating Income (USD bn) | Net Income (USD bn) | Diluted EPS (USD) |
|---|---|---|---|---|---|
| FY2021 | 189.9 | 3.8 | 2.9 | 1.2 | 4.18 |
| FY2022 | 213.9 | 3.9 | 3.3 | 1.6 | 5.12 |
| FY2023 | 239.6 | 4.0 | 3.8 | 1.9 | 6.03 |
| TTM (latest) | 246.3 | 4.0 | 4.0 | 2.0 | 6.30 |
- Volume and product mix: Large share from high-volume pharmaceutical distribution contracts and specialty product launches supporting unit growth.
- Pricing and contract renewals: Modest pricing tailwinds offset by competitive contract negotiations with large health systems and payers.
- Services growth: Global Commercialization Services (manufacturer support, clinical trial logistics) growing faster percentage-wise off a smaller base.
- Seasonality and pandemic effects: COVID-era tailwinds have normalized; recent growth driven by specialty care and oncology product flows.
- Gross margin remains narrow (~4%) due to distributor model; small percentage changes materially impact operating income.
- Operating margin expansion driven by efficiency initiatives, scale in specialty logistics, and cost controls.
- Free cash flow generation has been strong, supporting dividends and debt reduction-FFO/FCF conversion typically high given working-capital management.
- Catalysts: new manufacturer commercialization mandates, increased specialty drug volumes, incremental margin from clinical trial logistics and specialty services.
- Headwinds: reimbursement pressures, margin compression from contract renegotiations, macro volume volatility, and potential regulatory scrutiny on distribution practices.
AmerisourceBergen Corporation (0HF3.L) - Profitability Metrics
AmerisourceBergen reported consolidated revenue of $321.3 billion for fiscal year 2025, a 9% increase versus the prior year, driven by strong segment performance and ongoing capital deployment.| Metric | FY2025 Value | Notes / Change |
|---|---|---|
| Consolidated Revenue | $321.3 billion | +9% YoY |
| U.S. Healthcare Solutions Revenue | $284.96 billion | +10% YoY |
| International Healthcare Solutions Revenue | $28.33 billion | +6% YoY |
| Other Segment Revenue | $8.16 billion | Includes businesses exploring strategic alternatives |
| Adjusted Effective Tax Rate | 20.6% | Guidance for FY2026: 20%-21% |
| Diluted Weighted Avg. Shares Outstanding | 195.2 million | -2.5% vs prior year (share repurchases) |
| Revenue per Diluted Share (FY2025) | $1,646 | Consolidated revenue / diluted shares |
| FY2026 Revenue Guidance | +5% to +7% | U.S. HS: +5%-7%; Int'l HS: +6%-8% |
- Top-line drivers: U.S. Healthcare Solutions accounted for ~$284.96B (≈88.8% of consolidated revenue); International contributed ~$28.33B (≈8.8%); Other ~ $8.16B (≈2.4%).
- Share count impact: 2.5% reduction in diluted shares supports per-share profitability metrics and EPS leverage from revenue growth.
- Tax profile: a 20.6% adjusted effective tax rate supports near-term adjusted net income stability; FY2026 tax guidance 20%-21%.
Key implications for profitability analysis:
- Revenue growth mix (U.S. outpacing International) suggests continued margin concentration in the U.S. Healthcare Solutions segment.
- Share repurchases (reduced diluted shares) provide EPS accretion even if net income growth moderates.
- Guided FY2026 revenue growth of 5%-7% implies consolidated revenue between approximately $337.4B and $343.8B (using FY2025 base of $321.3B).
For additional context on strategic priorities and corporate direction, see: Mission Statement, Vision, & Core Values (2026) of AmerisourceBergen Corporation.
AmerisourceBergen Corporation (0HF3.L) - Debt vs. Equity Structure
- Adjusted diluted earnings per share (EPS) - FY2025: $16.00; FY2024: $13.76 (16% YoY increase).
- Adjusted operating income - FY2025: $4.2 billion; prior year: ~$3.626 billion (15.8% YoY increase).
- Adjusted operating income margin - FY2025: 1.31%; increase of 7 basis points vs. prior year (prior ~1.24%).
- Adjusted gross profit margin - FY2025: 3.47%.
- Adjusted effective tax rate - FY2025: 20.6%.
- Q4 FY2025 adjusted diluted EPS growth: +15% vs. Q4 prior-year period.
| Metric | FY2025 | FY2024 (prior) | Change |
|---|---|---|---|
| Adjusted diluted EPS | $16.00 | $13.76 | +16% |
| Adjusted operating income | $4.20B | $3.626B (approx.) | +15.8% |
| Adjusted operating income margin | 1.31% | ~1.24% | +7 bps |
| Adjusted gross profit margin | 3.47% | - | - |
| Adjusted effective tax rate | 20.6% | - | - |
| Q4 adjusted diluted EPS (YoY) | +15% | - | - |
- Profitability drivers: margin expansion (gross and operating), tax efficiency (20.6% effective rate), and EPS leverage from operating income growth.
- Operational leverage: a 15.8% rise in adjusted operating income translated into a 16% increase in adjusted diluted EPS, indicating earnings accretion beyond top-line or base-level profit growth.
- Quarterly momentum: Q4 FY2025 adjusted EPS grew 15% YoY, consistent with fiscal-year improvement.
- Debt vs. equity considerations: with operating income margin at 1.31% and EPS up 16%, investors should review balance-sheet leverage and interest expense sensitivity (noting earnings improvement may help service debt and support buybacks/dividends).
- Capital allocation signal: rising adjusted EPS and operating income suggest capacity for shareholder returns, but evaluate outstanding debt levels, maturities, and covenant terms in the context of modest operating margins.
AmerisourceBergen Corporation (0HF3.L) - Liquidity and Solvency
AmerisourceBergen's recent financing and interest-cost trajectory materially affect its debt/equity posture and near-term solvency metrics.- December 2024: issued $1.8 billion of senior notes to partially fund the Retina Consultants of America (RCA) acquisition.
- Interest-cost volatility: net interest expense fell in Q1 FY2025 but rose sharply by Q3 FY2025, reflecting new debt and period timing.
- Implication: higher fixed-rate liabilities from the senior notes increase leverage and put upward pressure on interest coverage needs, even as operating cash flows from the RCA deal integration may offset some stress.
| Period | Net Interest Expense (USD millions) | Change vs. Prior Year (USD millions) | YoY % Change |
|---|---|---|---|
| Q1 FY2025 | 27.9 | -12.6 | -31.1% |
| Q1 FY2024 (prior) | 40.5 (calculated) | ||
| Q3 FY2025 | 81.8 | +50.5 | +162% |
| Q3 FY2024 (prior) | 31.3 (calculated) | ||
| Senior notes issued (Dec 2024) | $1,800.0 | ||
- Short-term liquidity considerations: incremental interest service from $1.8B increases cash interest requirements; monitor quarterly interest expense and free cash flow generation for coverage trends.
- Key solvency indicators to watch: interest coverage ratio (EBITDA / net interest), total debt / EBITDA, and near-term maturities tied to the RCA-related issuance.
- Investor-read resources: Exploring AmerisourceBergen Corporation Investor Profile: Who's Buying and Why?
AmerisourceBergen Corporation (0HF3.L) - Valuation Analysis
AmerisourceBergen ended fiscal year 2025 with a cash balance of $4.4 billion and reported adjusted free cash flow of $3.0 billion for the year. These cash generation figures are central to valuation multiples and solvency assessment.- Cash balance (FY2025): $4.4 billion
- Adjusted free cash flow (FY2025): $3.0 billion
- Repeatable FCF generation in FY2025: $3.0 billion (reported)
| Metric | Value | Notes |
|---|---|---|
| Cash balance | $4,400,000,000 | Reported at fiscal year-end 2025 |
| Adjusted Free Cash Flow (FCF) | $3,000,000,000 | FY2025 recurring cash generation |
| FCF as a liquidity buffer | ~0.68x of cash balance | FCF / Cash balance = 3.0B / 4.4B |
| Annual FCF multiple (simple) | 1 year | One year of adjusted FCF covers ~68% of cash balance |
- Strong operating cash generation: $3.0B adjusted FCF provides capital to service debt, fund M&A, buybacks, or dividends.
- Cash runway illustration: with $4.4B cash + $3.0B annual FCF, near-term liquidity flexibility is high even before considering revolving credit or other liquidity sources.
- Valuation implications: persistent $3.0B FCF supports discounted cash flow (DCF) scenarios and improves credit metrics, which can compress WACC and enhance intrinsic value estimates.
AmerisourceBergen Corporation (0HF3.L) - Risk Factors
Valuation Analysis AmerisourceBergen Corporation (0HF3.L) is trading at $340.93 USD. Key valuation drivers and sensitivities for investors:- Current market price: $340.93 - a reference point for entry, exit, and portfolio weighting decisions.
- Profitability flows through an adjusted effective tax rate of 20.6% for fiscal year 2025, with management guidance expecting a range of 20%-21% for fiscal year 2026.
- Tax-rate stability materially affects after-tax earnings and intrinsic value calculations; the narrow guided range reduces one source of model volatility.
- Regulatory, reimbursement, and litigation exposures are high-impact value risks and should be modeled as probability-weighted adjustments to cash flows.
- Supply-chain and gross-margin pressure scenarios should be stress-tested in any DCF or scenario valuation framework given the company's distribution role.
| Metric | Value / Guidance |
|---|---|
| Share price | $340.93 USD |
| Adjusted effective tax rate (FY2025) | 20.6% |
| Expected tax rate (FY2026) | 20%-21% |
| Tax-rate impact on EPS | Midpoint change (~0.3-0.4 ppt) can swing after-tax EPS by a material percent depending on pre-tax margin |
- Base case: Use current price, FY2026 tax range midpoint (20.5%), stable margins - project modest multiple expansion/contraction relative to peers.
- Downside: Incorporate adverse litigation/regulatory outcomes and a 100-200 bps margin compression - reprice multiple down and apply lower cash-flow outcomes.
- Upside: Margin recovery and modest revenue growth with tax-rate stability near 20% - justify higher terminal multiple and improved free cash flow conversion.
| Scenario | Tax-rate assumption | Primary P&L effect |
|---|---|---|
| Conservative | 21% | Higher tax drag on EPS, lower free cash flow |
| Base | 20.5% | Expected after-tax earnings consistent with guidance |
| Optimistic | 20% | Lower tax burden, incremental lift to EPS and valuation multiples |
- Start valuation at $340.93 per share and reconcile to enterprise value before adjustments.
- Apply adjusted effective tax rate of 20.6% for FY2025 and model FY2026 tax rate between 20%-21% as sensitivity bands.
- Stress-test for legal and regulatory scenarios with probability-weighted cash-flow impacts.
- Reassess cost of capital and terminal multiple under each scenario to reflect sector and company-specific risk.
AmerisourceBergen Corporation (0HF3.L) - Growth Opportunities
AmerisourceBergen Corporation (0HF3.L) operates in a capital-intensive, highly regulated pharmaceutical distribution industry. Its scale and logistics network provide clear growth levers, but investors must weigh them against defined risk exposures.- Scale benefits: top-three global distributor with national pharmacy, specialty, and provider channels enabling pricing and margin optimization.
- Specialty medicines and oncology distribution: faster revenue growth and higher gross margins versus commodity drug distribution.
- Value-added services: provider of sample-to-patient programs, cold-chain logistics, and 340B program support that command premium pricing.
- Strategic partnerships and acquisition runway: potential tuck-ins to expand specialty footprint and biologics handling.
- Margin expansion potential through automation, SKU rationalization, and contract renegotiation with manufacturers and payors.
| Metric (Most Recent Fiscal Year) | Value |
|---|---|
| Revenue | $214.0 billion (FY2023) |
| Gross Profit | $9.0 billion (FY2023) |
| Operating Income | $2.1 billion (FY2023) |
| Net Income (GAAP) | $1.6 billion (FY2023) |
| Adjusted EBITDA | $3.8 billion (FY2023, adjusted) |
| Free Cash Flow | $1.4 billion (FY2023) |
| Total Long-Term Debt | $11.5 billion (approx.) |
| Net Debt / Adj. EBITDA | ~2.6x |
| Operating Margin | ~1.0% (FY2023) |
| Current Ratio | 1.2x |
- The company is exposed to drug pricing pressures that affect profit margins.
- The company has a limited presence in emerging markets compared to competitors.
- The company is exposed to drug pricing pressures that affect profit margins.
- The company has a limited presence in emerging markets compared to competitors.
- The company is exposed to drug pricing pressures that affect profit margins.
- The company has a limited presence in emerging markets compared to competitors.
- Gross margin sensitivity: a 50-basis-point decline in gross margin on $214B revenue reduces gross profit by roughly $1.07B annually.
- Debt service: with ~ $11.5B long-term debt, each 100 bps rise in average borrowing cost increases annual interest expense by ~ $115M.
- Specialty mix: a 5 percentage-point increase in specialty medicine revenue mix (higher gross margin) can materially lift operating margin given current low single-digit margins.
- Specialty revenue as % of total - indicates progress up the value chain.
- Inventory turns - efficiency metric tied to working capital and cash conversion cycle.
- Adjusted EBITDA margin and free cash flow conversion - signal ability to deleverage and invest in automation.

Cencora (0HF3.L) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.