返回排名列表

Incyte Corporation (INCY)

POSITIVE
HealthcareBiotechnologyUnited States

基本面

77

价格

$130.15

市值

$25.91B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

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.

护城河

专利与许可 · 狭窄

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.

需求驱动因素

防御型

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.

主要风险

  • 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.

客户集中度

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.

看多理由

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.

看空理由

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.

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.

资产负债表与流动性

营收

$5.36B

最近12个月(截至2026/3/31)

净利润

$1.43B

最近12个月(截至2026/3/31)

自由现金流

-

股东权益合计

$5.17B

负债合计

$1.79B

流动比率

3.68

利息覆盖率

689.26

债务/EBITDA

0.02

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

合理估值

公允价值

$120.82

当前价格

$130.15

安全边际

-7.7%

公允价值区间

$101.87 - $139.78

估算方法

Analyst Target:$127.13
DCF:$102.89
PE-based:$142.10
Graham Growth:$127.80
EPV:$78.61
分析师共识:买入 (17B / 16H / 0S)
最近财报超预期:+44.14%

估值指标

市盈率(P/E)

18.08

ROE

24.9%

市净率(P/B)

4.55

P/FCF

-

毛利率

92.5%

ROIC

21.8%

盈利能力雷达图

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.

基本面分析标准

通过(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

未通过(4)

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

不可用(5)

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

Piotroski F-评分

8/9

财务状况强健

score
criteria

盈利质量

1.06

高质量:盈利有现金流支撑

股权稀释

-7.7%

正在回购股份,对股东友好

公司治理

管理团队

姓名职位年龄
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

审计风险

10

董事会风险

4

薪酬风险

9

股东权利风险

6

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

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