investorscraft@gmail.com

Intrinsic ValuePharmaron Beijing Co., Ltd. (300759.SZ)

Previous Close$29.68
Intrinsic Value
Upside potential
Previous Close
$29.68

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

Pharmaron Beijing Co., Ltd. operates as a comprehensive contract research, development, and manufacturing organization (CRDMO) serving the global life sciences industry. The company provides an integrated suite of pharmaceutical R&D services across five distinct segments: Laboratory Services, Chemistry Manufacturing and Controls (CMC), Clinical Development Services, Biologics and Cell and Gene Therapy Services, and other ancillary offerings. Its business model is built on offering end-to-end solutions, from early-stage drug discovery and preclinical research to clinical development and manufacturing support, primarily on a fee-for-service basis to biopharmaceutical clients. Operating within the highly specialized biotechnology and pharmaceutical services sector, Pharmaron has established a significant international footprint, with operations spanning North America, Europe, Mainland China, and other Asian markets. The company's market position is characterized by its extensive service portfolio and global scale, enabling it to capture value across the entire drug development lifecycle. This integrated approach differentiates it from more narrowly focused competitors and allows it to build long-term strategic partnerships with clients. Pharmaron's headquarters in Beijing, China, provides a strategic advantage in serving both the growing domestic Chinese pharmaceutical market and international clients seeking cost-effective, high-quality R&D capabilities. The company's expansion into high-growth areas like biologics and cell and gene therapy services demonstrates its commitment to evolving with industry trends and maintaining relevance in a dynamic market.

Revenue Profitability And Efficiency

Pharmaron generated revenue of CNY 12.3 billion for the fiscal year, demonstrating substantial scale in the CRDMO sector. The company maintained solid profitability with net income of CNY 1.79 billion, reflecting efficient service delivery and cost management. Operating cash flow of CNY 2.58 billion significantly exceeded net income, indicating strong cash conversion efficiency and healthy operational performance. The company's capital expenditure of CNY 2.04 billion suggests ongoing investment in capacity expansion and technological capabilities.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 1.01, reflecting its earnings capacity relative to its equity base. Pharmaron's substantial capital expenditures indicate a strategy of reinvesting profits into business growth and technological advancement. The positive operating cash flow relative to net income demonstrates effective working capital management and sustainable cash generation from core operations, supporting both ongoing investments and shareholder returns.

Balance Sheet And Financial Health

Pharmaron maintains a conservative financial position with cash and equivalents of CNY 1.69 billion against total debt of CNY 5.54 billion. The debt level appears manageable given the company's market capitalization of approximately CNY 51.8 billion and strong cash flow generation. The balance sheet structure supports ongoing operational needs while providing flexibility for strategic investments and potential expansion initiatives in the competitive pharmaceutical services landscape.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, combining reinvestment for growth with shareholder returns. Pharmaron paid a dividend of CNY 0.20 per share, indicating a commitment to returning capital to investors while maintaining sufficient funds for business development. The significant capital expenditure program suggests a focus on organic growth and capacity expansion to capture opportunities in the evolving pharmaceutical R&D services market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 51.8 billion, the market values Pharmaron at a significant multiple relative to its current earnings. The beta of 0.923 suggests the stock exhibits slightly less volatility than the broader market, which may reflect the defensive characteristics of the pharmaceutical services industry. The valuation incorporates expectations for continued growth in global pharmaceutical R&D outsourcing and Pharmaron's ability to maintain its competitive position.

Strategic Advantages And Outlook

Pharmaron's integrated service platform and global footprint represent key strategic advantages in the fragmented CRDMO market. The company's expansion into high-growth areas like biologics and cell and gene therapy positions it well for future industry trends. The outlook remains positive given increasing outsourcing trends in pharmaceutical R&D, though competition and regulatory environments present ongoing challenges that require continuous operational excellence and strategic adaptation.

Sources

Company Annual ReportFinancial statementsMarket 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