ランキングに戻る

Incyte Corporation (INCY)

POSITIVE
HealthcareBiotechnologyUnited States

ファンダメンタル

77

株価

$130.08

時価総額

$25.91B

パート1 · 企業の価値

概要

Incyte discovers and sells prescription drugs, built almost entirely around one medicine: Jakafi, which treats blood disorders and graft-versus-host disease and still generates most of the company's revenue more than a decade after launch. It also sells Opzelura, a topical cream for skin conditions like vitiligo and eczema, and a smaller group of cancer therapies, while collecting royalties on drugs it licensed to other companies that sell versions of Jakafi outside the United States.

収益の仕組み

Incyte earns money by selling its own approved drugs directly to specialty pharmacies and wholesalers, who then reach patients, plus a steady royalty stream from partners selling licensed versions of its drugs abroad. Because a handful of medicines drive nearly all revenue, growth depends on expanding what Jakafi and Opzelura are approved to treat and on new drugs reaching the market well before patent protection on the older ones finally expires.

セグメント別売上高

Jakafi60.1%

Treatment for myelofibrosis, polycythemia vera and graft-versus-host disease, the company's dominant product for over a decade.

Opzelura13.2%

A topical cream approved for vitiligo and eczema, currently the company's newest major growth driver.

Royalties12.4%

Payments from partners who sell licensed versions of Incyte-discovered drugs, including Jakavi and Olumiant, outside the United States.

Hematology and Oncology Portfolio11.3%

A group of smaller cancer treatments including Pemazyre, Monjuvi and Zynyz, growing quickly from a low base.

競争優位性(moat)

特許・ライセンス · 狭い

Jakafi's patents and the years of clinical evidence behind it keep generic competitors out for now, and Opzelura benefits from similar regulatory exclusivity while it is the only approved topical treatment of its kind for some patients. That protection has a clock on it: Jakafi's patents run through the late 2020s, and once they expire generic versions can erode the revenue that still funds most of the company.

需要を左右する要因

ディフェンシブ

Demand for Incyte's drugs is driven by disease incidence and physician treatment decisions rather than household spending power, so it holds up well through economic cycles. The more relevant swing factor is regulatory and competitive: new approved uses for existing drugs expand demand, while new rival therapies or the eventual loss of patent protection can shrink it regardless of the broader economy.

主なリスク

  • Jakafi patent expiration — Jakafi still generates the majority of Incyte's revenue, and its patent protection runs out later this decade, after which generic competition could sharply reduce sales of the company's most important drug.
  • Distributor concentration — A limited number of specialty pharmacies and wholesalers handle most of Incyte's product sales, and losing one or seeing a significant drop in its purchases would directly hurt revenue.
  • Pipeline dependency — Future growth depends on new drugs and new approved uses reaching the market, and clinical trial failures or regulatory setbacks would leave the company more reliant on its aging core products.
  • Reimbursement pressure — Maintaining adequate reimbursement from payers is necessary to sustain prices, and pressure to lower drug costs from governments or insurers could compress margins on approved products.

顧客集中度

Not disclosed as a percentage, but the company states that a limited number of specialty pharmacies and wholesalers account for a significant portion of revenue from Jakafi and most other products.

強気材料

Buyers argue that Opzelura and the growing oncology portfolio are diversifying revenue away from Jakafi faster than the market gives Incyte credit for, and that continued expansion of approved uses for existing drugs can offset the eventual patent cliff.

弱気材料

Sellers fear that Incyte remains a one-drug company in practice, that the newer products are not yet large enough to replace Jakafi's revenue once generics arrive, and that the pipeline has not produced a second blockbuster to anchor the business beyond this decade.

2025会計年度のセグメントデータ情報源: Incyte Reports Fourth Quarter and Full Year 2025 Financial Results

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

$5.36B

直近12か月(2026/3/31まで)

純利益

$1.43B

直近12か月(2026/3/31まで)

フリーキャッシュフロー

-

自己資本合計

$5.17B

負債合計

$1.79B

流動比率

3.68

利払い倍率

689.26

負債/EBITDA

0.02

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

適正価値

$120.82

現在株価

$130.08

安全マージン

-7.7%

適正価値レンジ

$101.87 - $139.78

推定方法

Analyst Target:$127.13
DCF:$102.89
PE-based:$142.10
Graham Growth:$127.80
EPV:$78.61
アナリスト・コンセンサス:買い (17B / 16H / 0S)
直近の決算サプライズ:+44.14%

バリュエーション指標

P/E レシオ

18.08

ROE

24.9%

P/B レシオ

4.55

P/FCF

-

粗利益率

92.5%

ROIC

21.8%

収益性レーダー

Value Creation (Economic Moat)

ROIC

21.8%

WACC

8.6%

ROIC − WACC

+13.2 pp

ROIC exceeds the cost of capital — the company is creating value for shareholders.

ファンダメンタル分析基準

合格(18)

  • EPS shows upward trend
  • ROIC 21.8%
  • Gross Margin 92.5%
  • Debt/Equity ratio
  • Operating Margin 30.0%
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 29.6%
  • Revenue Growth 5Y 14.0%
  • Analyst Consensus 52% Buy
  • Earnings Surprise avg 24.7%
  • Earnings Quality (OCF/NI) 1.06
  • Share Dilution -7.7%
  • Net Margin Trend 26.7% vs 0.5%
  • Piotroski F-Score 8/9

不合格(4)

  • Price CAGR 2.46%
  • P/B Ratio 4.55
  • Price below Graham Number
  • DCF valuation (Overvalued)

データなし(5)

  • P/FCF NaN
  • Dividend Payout NaN%
  • Positive Free Cash Flow
  • CapEx intensity
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

8/9

財務健全性が高い

score
criteria

利益の質

1.06

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

-7.7%

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. William J. MeuryCEO & Director57
Dr. Pablo J. Cagnoni M.D., Ph.D.President and Global Head of R&D62
Mr. Thomas TrayPrincipal Financial Officer, VP of Finance & Chief Accounting Officer47
Dr. Steven H. Stein M.D.Executive VP, Head of Late-stage Development & Chief Medical Officer58
Mr. Mohamed Khairie IssaExecutive Vice President & Head of U.S. Commercial42
Mr. Suketu P. UpadhyayExecutive VP & CFO56
Mr. Michael James MorrisseyExecutive VP & Head of Global Technical Operations61
Ms. Alexis SmithVP & Head of Investor Relations-
Mr. Richard A. Hoffman J.D., M.B.A.Executive VP, General Counsel & Secretary63
Ms. Pamela M. MurphyVP of Investor Relations & Corporate Communications74

監査リスク

10

取締役会リスク

4

報酬リスク

9

株主権利リスク

6

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 INCY, sourced from Markets Gazette.

  • 6/9/2026POSITIVE
    Incyte Bets $1.25 Billion On Rare Bleeding Disorder Drug With Blockbuster Potential

    Incyte Corporation is set to acquire Vega Therapeutics in a deal valued at $1.25 billion upfront. This strategic move bolsters Incyte's pipeline with a promising drug candidate targeting a rare bleeding disorder, which analysts project could achieve blockbuster status in the 2030s. The acquisition signifies Incyte's commitment to expanding its therapeutic offerings and investing in high-potential assets. Investors will be watching for the successful integration of Vega's candidate and its clinical development progress, which could drive significant future revenue growth for Incyte.

via Markets Gazette