ICON plc (ICLR)
NEUTRALファンダメンタル
50
株価
$168.69
時価総額
$13.38B
パート1 · 企業の価値
概要
ICON is a contract research organization: pharmaceutical, biotech and medical device companies hire it to run their clinical trials instead of building the capability in-house. ICON recruits patients, manages trial sites in dozens of countries, collects and analyzes the data, and prepares the regulatory submissions that get a drug approved. It does not develop or own any drugs itself — its business is running other companies' research, under contracts that can span years and multiple trial phases.
収益の仕組み
Contracts are typically fixed-price or unit-based, spanning the multi-year life of a clinical trial, and revenue is recognized as work is performed rather than at signing. A large share of new business comes from ICON's existing large pharmaceutical clients rather than new logos, so revenue depends heavily on how much those clients keep spending on drug development and how many of their trials get cancelled partway through — a 2025 accounting investigation found the company had been recognizing some of that revenue too early.
競争優位性(moat)
スイッチングコスト · 狭いOnce a clinical trial is underway, switching to a different CRO mid-study is expensive and risky: it means re-training investigators, migrating patient data and potentially triggering new regulatory scrutiny. That keeps ICON's existing contracts sticky, but it does little to help win the next trial, where price and track record matter more and competition is intense.
需要を左右する要因
中程度の景気循環性Demand follows how much biopharma companies spend on developing new drugs, which is funded partly by cash-rich large pharma budgets and partly by biotech financing that dries up when capital markets turn cautious. Multi-year contract backlog smooths some of that swing, but trial delays and cancellations show up quickly when sponsors tighten spending.
主なリスク
- Accounting restatement and internal control weakness — ICON restated 2023 and 2024 results after an internal investigation found revenue had been overstated, and management concluded its internal controls over financial reporting were not effective as of the end of 2025.
- Client and industry concentration — Revenue depends on a relatively small number of large pharmaceutical clients whose merger, consolidation or budget cuts would remove a meaningful share of ICON's business at once.
- Trial delays and cancellations — Clients can pause, shrink or cancel a clinical trial for reasons unrelated to ICON's performance — a failed earlier-phase result, a strategic pivot, or a funding shortfall — and ICON loses the remaining contract value.
- Competitive, price-sensitive market — The CRO industry includes several large global competitors and many smaller specialized ones, and sponsors routinely negotiate on price, putting pressure on margins for large multi-year programs.
顧客集中度
主要顧客が売上高の25%を占める
No single client exceeded 10% of 2024 revenue, but the top five combined accounted for about 25%. Losing or shrinking a relationship with any of them would be felt company-wide.
強気材料
Buyers argue that outsourced clinical research keeps growing structurally as biopharma R&D gets more complex, that ICON's scale and global site network are hard for smaller CROs to match, and that the accounting issue is a one-time governance failure rather than a sign of a broken business.
弱気材料
Sellers fear that the restatement signals deeper cultural or control problems, that client concentration and trial cancellations make revenue less predictable than the multi-year contract backlog suggests, and that price competition in a crowded CRO market limits how much of that growth reaches the bottom line.
Written by the editors, published on 2026年8月18日
Direct competitors
Who this company fights with for the same customers
No editorial profile for this company yet
No competitor list for this company yet.
貸借対照表と流動性
売上高
$8.37B
直近12か月(2026/6/30まで)
純利益
$-217M
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$623M
自己資本合計
$9.38B
負債合計
$3.53B
流動比率
0.95
利払い倍率
-
負債/EBITDA
6.74
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$109.51
現在株価
$168.69
安全マージン
-54.0%
適正価値レンジ
$71.18 - $147.84
推定方法
バリュエーション指標
P/E レシオ
266.89
ROE
0.3%
P/B レシオ
1.43
P/FCF
21.50
粗利益率
23.9%
ROIC
4.8%
収益性レーダー
Value Creation (Economic Moat)
ROIC
4.8%
WACC
8.9%
ROIC − WACC
-4.1 pp
ROIC is below the cost of capital — the company is destroying value for every dollar invested.
ファンダメンタル分析基準
合格(9)
- Price CAGR 8.64%
- P/FCF 21.50
- P/B Ratio 1.43
- Debt/Equity ratio
- Positive Free Cash Flow
- Current Ratio
- Revenue Growth 5Y 24.1%
- Analyst Consensus 67% Buy
- Earnings Quality (OCF/NI) 4.85
不合格(9)
- ROIC 4.8%
- Gross Margin 23.9%
- CapEx intensity
- Debt/EBITDA
- DCF valuation (Overvalued)
- ROE 0.8%
- Earnings Surprise avg -5.2%
- Net Margin Trend 2.8% vs 9.6%
- Piotroski F-Score 2/9
データなし(9)
- EPS data insufficient
- Dividend Payout NaN%
- Operating Margin NaN%
- Interest Coverage
- Return on Tangible Assets
- Low reliance on intangibles
- Price below Graham Number
- PEG Ratio (need PE > 0 and growth > 0)
- Share Dilution (missing shares data)
Piotroski F-スコア
重大な財務上の懸念
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Barry Balfe | CEO & Director | 46 |
| Dr. John Climax Ph.D. | Founder & Independent Non-Executive Director | 72 |
| Mr. Nigel Clerkin A.C.A. | Chief Financial Officer | 51 |
| Mr. Steve Empoliti | Chief Commercial Officer | - |
| Lyons Emer | Chief Accounting Officer | - |
| Mr. Thomas N. O'Leary | Chief Information Officer | - |
| Mr. Diarmaid Cunningham | Chief Administrative Officer, General Counsel & Company Secretary | 50 |
| Ms. Niamh Murphy | Director of Corporate Communications | - |
| Mr. David Green | Vice President of Marketing | - |
| Mr. Joe Cronin | Chief Human Resources Officer | - |
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
Latest News
Recent headlines for ICLR, sourced from Markets Gazette.