联邦制药(3933.HK)：老牌药企焕发新春 三靶点激动剂一鸣惊人

Core Viewpoint - The company is experiencing a revitalization with strong performance in antibiotic production and innovative drug development, particularly in the insulin and animal health sectors [1][2][3][4]. Antibiotic and Insulin Business - The company has a leading position in the antibiotic market, focusing on a full industrial chain including key products like 6-APA and amoxicillin, with a stable long-term outlook despite short-term price fluctuations [1]. - The company successfully participated in the national procurement of insulin, achieving A-class bids for all six products, which is expected to enhance market share as the demand for third-generation insulin products increases [1][2]. - The antibiotic procurement risks have been largely mitigated, with most major products already completed in the procurement process [1]. Innovative Drug Development - UBT251, a GLP-1/GIP/GCG tri-receptor agonist, has shown promising results in Phase I clinical trials, leading to a significant partnership with Novo Nordisk, including an upfront payment of $200 million and potential milestone payments of up to$1.8 billion [1][2]. - The company is also advancing other innovative treatments, including a small molecule RASP inhibitor for dry eye syndrome and a JAK1 inhibitor for atopic dermatitis, both in clinical trials [1]. Financial Performance and Projections - In 2024, the company reported revenues of 137.6 billion yuan, with a slight year-on-year growth of 0.1%, driven by a 14.8% increase in intermediate revenue [2][3]. - The company anticipates revenue fluctuations in the coming years, projecting revenues of 144.0 billion, 130.0 billion, and 133.9 billion yuan for 2025-2027, with corresponding profit changes [4]. - The company plans to increase its dividend payout ratio to 38.3%, reflecting a commitment to returning value to shareholders [3]. Valuation and Market Outlook - The target price for the company's stock is set at 21.9 HKD, indicating a potential upside of 62.2% from the current price, based on a DCF model with a WACC of 12% [2][4]. - The company’s valuation includes 142 billion HKD for its intermediate and raw material business, and 223 billion HKD for its formulation business, alongside 34 billion HKD in net cash [4][5].