investorscraft@gmail.com

Intrinsic ValueBeximco Pharmaceuticals Limited (BXP.L)

Previous Close£42.50
Intrinsic Value
Upside potential
Previous Close
£42.50

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

Beximco Pharmaceuticals Limited operates as a leading generic pharmaceutical manufacturer in Bangladesh, specializing in a diverse portfolio of formulations and active pharmaceutical ingredients (APIs). The company serves both domestic and international markets, offering products across multiple therapeutic categories, including anti-infectives, cardiovascular, and oncology. Its revenue model is anchored in high-volume generic production, contract manufacturing, and exports, leveraging Bangladesh's cost advantages in pharmaceutical production. Beximco holds a strong position in its home market, supported by regulatory expertise and a broad distribution network. The company also benefits from increasing demand for affordable generics in emerging markets, though it faces competition from global and regional players. Its focus on vertical integration—producing APIs in-house—enhances cost control and supply chain resilience. Strategic partnerships and compliance with international quality standards further bolster its market credibility.

Revenue Profitability And Efficiency

For FY 2024, Beximco reported revenue of 44.39 billion GBp, with net income of 5.83 billion GBp, reflecting a net margin of approximately 13.1%. The company’s operating cash flow stood at 8.36 billion GBp, indicating robust cash generation relative to earnings. Capital expenditures of 1.99 billion GBp suggest ongoing investments in production capacity and efficiency improvements.

Earnings Power And Capital Efficiency

Diluted EPS of 13.07 GBp underscores the company’s earnings strength, supported by efficient operations and scale benefits. The firm’s ability to maintain profitability amid competitive pricing pressures highlights its cost leadership in generic manufacturing. Operating cash flow coverage of capital expenditures demonstrates disciplined capital allocation.

Balance Sheet And Financial Health

Beximco’s balance sheet shows 854.1 million GBp in cash and equivalents against total debt of 6.03 billion GBp, indicating moderate leverage. The company’s liquidity position appears manageable, with operating cash flow comfortably exceeding annual debt service requirements. Its debt profile is typical for a capital-intensive pharmaceutical manufacturer.

Growth Trends And Dividend Policy

Revenue growth is likely driven by domestic demand and export expansion, particularly in emerging markets. The company paid a dividend of 3.349 GBp per share, reflecting a commitment to shareholder returns while retaining capital for growth initiatives. Future growth may hinge on regulatory approvals for new markets and product lines.

Valuation And Market Expectations

With a market capitalization of approximately 160.6 million GBP, the company trades at a P/E multiple derived from its FY 2024 earnings. The beta of 0.633 suggests lower volatility relative to the broader market, possibly due to its defensive sector positioning and stable demand for essential medicines.

Strategic Advantages And Outlook

Beximco’s key strengths include its vertically integrated operations, regulatory compliance, and established market presence. Challenges include pricing pressures in generics and reliance on emerging market dynamics. The outlook remains cautiously optimistic, contingent on execution in export markets and operational efficiency gains.

Sources

Company filings, London Stock Exchange disclosures

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