investorscraft@gmail.com

Intrinsic ValueHUTCHMED (China) Limited (HCM.L)

Previous Close£220.00
Intrinsic Value
Upside potential
Previous Close
£220.00

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

HUTCHMED (China) Limited is a biopharmaceutical company specializing in the discovery, development, and commercialization of targeted therapies and immunotherapies for cancer and immunological diseases. The company operates primarily in the Oncology/Immunology segment, with a diversified pipeline of small-molecule inhibitors addressing high-need oncology indications such as non-small cell lung cancer, colorectal cancer, and neuroendocrine tumors. Its flagship candidates include Savolitinib, Fruquintinib, and Surufatinib, which target specific genetic mutations and tumor microenvironments. HUTCHMED has strategically positioned itself through collaborations with global pharmaceutical leaders like AstraZeneca and BeiGene, enhancing its R&D capabilities and commercialization reach. The company’s focus on precision medicine and immuno-oncology aligns with growing global demand for innovative cancer treatments, particularly in Asia where unmet medical needs remain high. Its hybrid model combines in-house research with strategic partnerships, enabling efficient scaling while mitigating development risks. The competitive landscape includes both multinational pharmaceutical firms and emerging biotech players, but HUTCHMED’s deep regional expertise and clinical-stage pipeline provide a differentiated market position.

Revenue Profitability And Efficiency

HUTCHMED reported revenue of 630.2 million GBp for the period, reflecting its transition toward commercialization of its oncology portfolio. Net income stood at 37.7 million GBp, with diluted EPS of 0.0432 GBp, indicating modest profitability amid ongoing R&D investments. Operating cash flow was positive at 497,000 GBp, though capital expenditures of -17.9 million GBp highlight continued investment in clinical and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its advancing clinical pipeline and strategic partnerships, which provide milestone payments and shared commercialization rights. Capital efficiency is balanced between high R&D spend and selective collaborations to de-risk development. The absence of dividends underscores a reinvestment strategy focused on long-term growth rather than near-term shareholder returns.

Balance Sheet And Financial Health

HUTCHMED maintains a solid liquidity position with 154.0 million GBp in cash and equivalents, against total debt of 89.8 million GBp. The manageable leverage and strong cash reserves support ongoing clinical trials and potential commercialization efforts, though the capital-intensive nature of biopharma development necessitates careful financial planning.

Growth Trends And Dividend Policy

Growth is primarily tied to clinical milestones and regulatory approvals for its late-stage candidates, particularly in China and international markets. The company does not currently pay dividends, reflecting its focus on reinvesting cash flows into pipeline expansion and commercialization readiness. Future revenue acceleration will depend on successful launches of key assets like Fruquintinib and Surufatinib.

Valuation And Market Expectations

With a market capitalization of approximately 1.81 billion GBp and a beta of 0.684, HUTCHMED is viewed as a mid-cap biotech with moderate volatility relative to the broader market. Valuation hinges on pipeline progression, with investors pricing in potential blockbuster approvals and geographic expansion. The current P/E ratio suggests cautious optimism around near-term profitability.

Strategic Advantages And Outlook

HUTCHMED’s strategic advantages include its deep oncology expertise, regional commercialization capabilities, and collaborative partnerships. The outlook remains promising given its late-stage pipeline and China’s growing oncology market, though regulatory hurdles and competitive pressures pose risks. Success in pivotal trials and global partnerships will be critical to sustaining long-term growth.

Sources

Company filings, London Stock Exchange disclosures, Bloomberg

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