investorscraft@gmail.com

Intrinsic ValueWuXi Biologics (Cayman) Inc. (2269.HK)

Previous CloseHK$37.00
Intrinsic Value
Upside potential
Previous Close
HK$37.00

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

WuXi Biologics is a leading global Contract Development and Manufacturing Organization (CDMO) specializing in end-to-end biologics solutions. The company operates within the high-growth biotechnology sector, providing comprehensive services from discovery and development through commercial manufacturing for biopharmaceutical clients worldwide. Its core revenue model is built on long-term contracts and project-based fees, leveraging its extensive technology platforms and global manufacturing footprint to serve a diverse client base of biotech and pharmaceutical companies. WuXi Biologics has established a formidable market position as one of the world's largest biologics CDMOs, distinguished by its integrated service offerings and substantial capacity. The company maintains strategic partnerships with numerous biotechnology firms, enhancing its technological capabilities and market reach. Its expansion into vaccine CDMO and related activities further diversifies its service portfolio and revenue streams, positioning it to capitalize on evolving industry demands and global health needs.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 18.7 billion for the period, demonstrating strong top-line performance. Net income reached HKD 3.4 billion, reflecting healthy profitability margins. Operating cash flow of HKD 5.2 billion significantly exceeded net income, indicating excellent cash conversion efficiency and high-quality earnings from its contracted business model.

Earnings Power And Capital Efficiency

WuXi Biologics generated substantial operating cash flow of HKD 5.2 billion, which comfortably covered capital expenditures of HKD 3.9 billion. This indicates strong internal funding capacity for expansion while maintaining financial flexibility. The company's capital allocation supports ongoing capacity investments to meet growing global demand for biologics manufacturing services.

Balance Sheet And Financial Health

The balance sheet remains solid with HKD 8.3 billion in cash and equivalents against total debt of HKD 4.9 billion, providing a comfortable liquidity position. The conservative debt level relative to cash reserves and strong operating cash flow generation supports financial stability and provides capacity for strategic investments and operational requirements.

Growth Trends And Dividend Policy

The company maintains a growth-oriented capital allocation strategy, reinvesting cash flows into capacity expansion and technological capabilities rather than paying dividends. This approach aligns with the capital-intensive nature of biologics manufacturing and supports long-term market share expansion in the rapidly growing global CDMO sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 158 billion, the market values the company at a significant premium to its current earnings, reflecting expectations for continued growth in the biologics CDMO market. The beta of 0.42 suggests lower volatility compared to the broader market, indicating perceived stability in its business model.

Strategic Advantages And Outlook

WuXi Biologics benefits from its comprehensive service platform, global manufacturing footprint, and established client relationships. The company is well-positioned to capitalize on the growing outsourcing trend in biologics development and manufacturing, though it must navigate geopolitical considerations and intensifying competition in the global CDMO landscape.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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