investorscraft@gmail.com

Intrinsic ValueHikma Pharmaceuticals PLC (HIK.L)

Previous Close£1,529.00
Intrinsic Value
Upside potential
Previous Close
£1,529.00

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

Hikma Pharmaceuticals PLC is a global pharmaceutical company specializing in generic, branded, and in-licensed products across multiple therapeutic areas, including anti-infectives, cardiovascular, and oncology. The company operates through three key segments: Injectables, Generics, and Branded, each targeting distinct markets. Its Injectables segment serves hospitals with high-quality generic injectables, while Generics focuses on oral and non-injectable products for retail. The Branded segment delivers branded generics and in-licensed products, primarily in emerging markets. Hikma has established a strong presence in the US, UK, and Middle East, leveraging its vertically integrated manufacturing capabilities and regulatory expertise. The company’s diversified portfolio and regional focus provide resilience against market volatility, positioning it as a mid-tier player with growth potential in both developed and emerging pharmaceutical markets. Its strategic emphasis on complex generics and biosimilars further enhances its competitive edge in a sector driven by cost containment and innovation.

Revenue Profitability And Efficiency

Hikma reported revenue of £3.13 billion for the period, with net income of £359 million, reflecting a solid margin profile. The company’s operating cash flow of £564 million underscores efficient working capital management, while capital expenditures of £165 million indicate disciplined reinvestment. Its diversified revenue streams across segments and geographies contribute to stable profitability, though pricing pressures in generics remain a headwind.

Earnings Power And Capital Efficiency

Diluted EPS of 161p demonstrates Hikma’s earnings resilience, supported by its high-margin Injectables segment. The company’s capital efficiency is evident in its ability to generate strong cash flows relative to its debt load, though its total debt of £1.31 billion warrants monitoring. Hikma’s focus on complex generics and biosimilars could further enhance returns in the medium term.

Balance Sheet And Financial Health

Hikma maintains a balanced financial position with £188 million in cash and equivalents against £1.31 billion in total debt. The company’s leverage is manageable given its stable cash flows, but its debt-to-equity ratio suggests moderate financial risk. Its liquidity position supports ongoing operations and strategic investments, including potential M&A in niche therapeutic areas.

Growth Trends And Dividend Policy

Hikma’s growth is driven by its Injectables segment and expansion in emerging markets, though generics face pricing pressures. The company’s dividend per share of 53.58p reflects a commitment to shareholder returns, supported by consistent cash generation. Future growth may hinge on pipeline execution and regulatory approvals for complex products.

Valuation And Market Expectations

With a market cap of £4.58 billion and a beta of 0.63, Hikma is viewed as a stable player in the pharmaceutical sector. The market likely prices in moderate growth expectations, balancing its strong cash flows against sector-wide challenges such as generic pricing erosion and regulatory hurdles.

Strategic Advantages And Outlook

Hikma’s vertically integrated model and regional diversification provide strategic advantages in a competitive landscape. Its focus on complex generics and biosimilars positions it for long-term growth, though execution risks remain. The outlook is cautiously optimistic, with potential upside from pipeline advancements and emerging market penetration.

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