investorscraft@gmail.com

Intrinsic ValueWuXi AppTec Co., Ltd. (2359.HK)

Previous CloseHK$111.20
Intrinsic Value
Upside potential
Previous Close
HK$111.20

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 AppTec is a global leader in contract research, development, and manufacturing (CRDMO) for the pharmaceutical and biotechnology industries. The company operates through six distinct segments—WuXi Chemistry, Testing, Biology, ATU (cell and gene therapy), DDSU (drug discovery), and Others—providing an integrated, end-to-end service platform from early-stage discovery to commercial manufacturing. Its core revenue model is built on long-term partnerships with biopharma clients, offering services for small molecules, oligonucleotides, peptides, and advanced therapies like cell and gene treatments. Operating in the highly specialized medical diagnostics and research sector, WuXi AppTec has established a formidable market position as one of the world's largest and most technologically advanced external service providers. Its extensive global footprint, with operations across China, the United States, Europe, and Asia, allows it to serve a diverse client base and capitalize on the growing trend of outsourcing in drug development. The company's comprehensive service portfolio and scale provide a significant competitive moat, enabling it to support the entire drug development lifecycle and secure strategic, multi-year contracts with leading pharmaceutical firms.

Revenue Profitability And Efficiency

WuXi AppTec reported robust financial performance with revenue of HKD 39.2 billion and net income of HKD 9.45 billion, reflecting a net margin of approximately 24.1%. The company demonstrates strong operational efficiency, generating substantial operating cash flow of HKD 12.4 billion, which significantly exceeds capital expenditures, indicating healthy cash conversion from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power, with diluted EPS of HKD 3.26. Its capital efficiency is evident as operating cash flow of HKD 12.4 billion comfortably funded capital expenditures of HKD 4.0 billion, allowing for significant reinvestment and shareholder returns while maintaining financial flexibility.

Balance Sheet And Financial Health

WuXi AppTec maintains a very strong balance sheet with HKD 18.3 billion in cash and equivalents against total debt of HKD 4.75 billion, resulting in a substantial net cash position. This low leverage and high liquidity provide excellent financial stability and capacity for strategic investments or weathering industry cycles.

Growth Trends And Dividend Policy

The company has demonstrated a growth trajectory supported by the expanding global biopharma outsourcing market. It maintains a shareholder-friendly policy, distributing a dividend of HKD 0.38463 per share, which aligns with its strong cash generation and commitment to returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 321.6 billion, the market values WuXi AppTec at a significant premium, reflecting expectations for sustained growth in the CRDMO sector. A beta of 0.75 suggests the stock is less volatile than the broader market, indicating perceived stability.

Strategic Advantages And Outlook

WuXi AppTec's key strategic advantages include its end-to-end integrated platform, global scale, and deep scientific expertise. The outlook remains positive, driven by continued outsourcing trends, demand for advanced therapies, and the company's leading position in a high-growth global industry.

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