investorscraft@gmail.com

Intrinsic ValueHUTCHMED (China) Limited (0013.HK)

Previous CloseHK$23.38
Intrinsic Value
Upside potential
Previous Close
HK$23.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HUTCHMED (China) Limited is a Hong Kong-based biopharmaceutical company specializing in the discovery, development, and commercialization of novel targeted therapeutics and immunotherapies for oncology and immunological diseases. Its core revenue model is built on a dual strategy of proprietary drug development and strategic collaborations, generating income from product sales, milestone payments, and royalties from partners like AstraZeneca. The company operates primarily in the highly specialized and competitive global oncology market, focusing on niche cancer types with high unmet medical need, such as neuroendocrine tumors and specific lung and gastrointestinal cancers. Its market position is that of an innovative, research-driven organization with a deep pipeline of small-molecule inhibitors, aiming to establish itself as a leader in targeted cancer therapies within Asia and internationally. The firm's strategic collaborations with major pharmaceutical companies provide crucial validation, funding, and commercial reach, enhancing its ability to bring complex therapies from discovery to global markets.

Revenue Profitability And Efficiency

The company reported revenue of HKD 630.2 million for the period. It achieved a net income of HKD 37.7 million, demonstrating a transition toward profitability. Operating cash flow was a modest HKD 0.5 million, while capital expenditures were an outflow of HKD 17.9 million, reflecting ongoing investment in its R&D pipeline and commercial infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0432, indicating nascent but positive earnings generation. The modest operating cash flow relative to revenue highlights the capital-intensive nature of drug development. The company's primary capital allocation remains focused on funding clinical trials and advancing its portfolio of novel drug candidates.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 154.0 million. Total debt is reported at HKD 89.8 million, resulting in a conservative net cash position. This provides a financial buffer to support its R&D activities and operational needs in the near term.

Growth Trends And Dividend Policy

As a growth-oriented biopharma firm in a heavy investment phase, the company does not pay a dividend, reinvesting all cash flows back into its business. Future growth is expected to be driven by the successful commercialization of its lead assets and the achievement of milestones within its extensive collaboration agreements.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24.1 billion, the market valuation implies significant future growth expectations from its clinical pipeline. The beta of 0.467 suggests the stock is perceived as less volatile than the broader market, which is atypical for development-stage biotech, potentially reflecting investor confidence in its partnered assets and path to profitability.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its deep R&D capabilities in targeted oncology and its network of high-value collaborations that de-risk development and provide non-dilutive funding. The outlook is contingent on successful regulatory approvals, market uptake of its launched products, and continued progress of its novel drug candidates through clinical trials.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount