Investment Rating - The report maintains a "Buy" rating for the company with a target price of HK$195.16, representing a potential upside of 32% from the current price of HK$147.70 [2][10][17]. Core Insights - The company achieved its first GAAP profit in Q1 2025, with revenue growth and pipeline realization creating a positive cycle. The revenue for 2024 was reported at US$3.81 billion, a 55% year-on-year increase, and the company reported a net loss of US$645 million, narrowing by 27% [7][11]. - The main product, Zebutini, saw Q1 2025 sales reach US$792 million, a significant increase of 62.1% year-on-year, indicating a strong commercialization foundation [8]. - The R&D pipeline is progressing well, with several products in critical clinical stages, including the BCL-2 inhibitor Sonrotoclax and BTK CDAC (BGB-16673), which are expected to yield important clinical results soon [9]. Financial Summary - The company’s revenue is projected to grow from US$3.81 billion in 2024 to US$5.39 billion in 2025, with a net profit expected to turn positive at US$93 million in 2025 [12][13]. - The report indicates a decrease in EPS estimates for 2025 and 2026, revised to US$0.06 and US$0.37 respectively, reflecting a 39% and 29% reduction from previous estimates [3][13]. - The financial data shows a significant improvement in operating cash flow, with Q1 2025 cash inflow reaching US$44.08 million, indicating enhanced operational efficiency [7][12]. Product Performance - The core product, Baiyueze, is expected to generate sales of US$3.31 billion in 2025, a 43.3% increase from previous estimates, while other products are projected to contribute US$0.81 billion [14][16]. - The report highlights that the company’s revenue structure is increasingly concentrated on core products, supported by ongoing expansion in overseas markets [14]. Valuation Analysis - The DCF model used for valuation indicates a target price of HK$195.16, based on a WACC of 8.1% and a perpetual growth rate of 4.5% [17][19]. - The company’s projected enterprise value/revenue for 2025 is 5.5 times, which is below the industry average of 8.1 times, suggesting that the market has not fully recognized the company’s strong commercialization capabilities [18].
百济神州（06160）：1Q25首次实现GAAP盈利，收入增长与管线兑现形成正循环