investorscraft@gmail.com

Intrinsic ValueBeOne Medicines Ltd. Class A (688235.SS)

Previous Close$277.26
Intrinsic Value
Upside potential
Previous Close
$277.26

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

BeOne Medicines AG is a global oncology-focused biotechnology company that discovers, develops, and commercializes innovative cancer treatments. Its core revenue model is driven by product sales from its commercial-stage assets, including the BTK inhibitor BRUKINSA and the anti-PD-1 therapy TEVIMBRA, supplemented by strategic collaboration and licensing agreements with major pharmaceutical partners. The company operates in the highly competitive and research-intensive biopharmaceutical sector, targeting a diverse range of hematologic malignancies and solid tumors with a multifaceted therapeutic approach. Its market positioning is that of a commercial-stage innovator with a deep and differentiated pipeline, enabling it to address significant unmet medical needs across global markets, particularly in the United States and China. The firm's extensive portfolio of clinical and preclinical candidates, which includes novel modalities like antibody-drug conjugates (ADCs) and chimeric degradation activation compounds (CDACs), underscores its commitment to pioneering next-generation oncology therapeutics and securing a durable competitive advantage in a rapidly evolving treatment landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.81 billion for the period, demonstrating its transition into a commercial-stage entity. However, it reported a net loss of CNY 644.8 million and negative operating cash flow of CNY 140.6 million, reflecting the substantial ongoing investments required for research, development, and the global commercialization of its expanding oncology portfolio.

Earnings Power And Capital Efficiency

The diluted EPS was negative CNY 6.12, indicating that current earnings power remains constrained by high R&D expenditures. Capital expenditures of nearly CNY 493 million highlight significant investment in building out commercial and manufacturing capabilities to support its growing product portfolio and pipeline advancement.

Balance Sheet And Financial Health

Financial health is supported by a solid cash position of CNY 2.63 billion, providing a crucial runway for operations. With total debt of approximately CNY 1.08 billion, the company maintains a manageable leverage profile, which is typical for a growth-stage biotech company funding extensive clinical development programs.

Growth Trends And Dividend Policy

Top-line growth is driven by the commercial launch and expansion of its key oncology products. The company follows a policy of reinvesting all capital back into the business to fuel its robust R&D engine and commercial infrastructure; consequently, it does not pay a dividend, which is standard for a company in this growth phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 279.5 billion, the market is assigning a significant premium, reflecting high expectations for the future commercial success of its deep pipeline and the global expansion of its marketed products, rather than its current financial performance.

Strategic Advantages And Outlook

Key strategic advantages include a broad and novel pipeline, global commercial capabilities, and valuable partnerships. The outlook is focused on successfully launching new products, advancing key clinical readouts, and achieving profitability through revenue growth and operational efficiencies in the coming years.

Sources

Company DescriptionFinancial Data Provided

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