(ZLAB) Zai Lab - Overview
Sector: Healthcare | Industry: Biotechnology | Exchange: NASDAQ (USA) | Market Cap: 2.336m USD | Total Return: -44.3% in 12m
Industry Rotation: -18.1
Avg Turnover: 15.9M
EPS Trend: 73.2%
Qual. Beats: 0
Rev. Trend: 93.4%
Qual. Beats: 0
Warnings
Interest Coverage Ratio -30.7 is critical
Altman Z'' -12.15 < 1.0 - financial distress zone
Tailwinds
No distinct edge detected
Zai Lab Limited is a China-based biopharmaceutical company specializing in the development and commercialization of therapies for oncology, immunology, neuroscience, and infectious diseases. Its commercial portfolio features several specialized treatments, including Zejula for ovarian cancer and VYVGART for autoimmune conditions, alongside anti-infectives like NUZYRA and Xacduro.
The company utilizes a partnership-heavy business model, securing licensing agreements with global pharmaceutical leaders such as Pfizer and Amgen to bring innovative therapies to the Chinese market. This strategy allows the firm to mitigate the high R&D risks typical of the biotechnology sector by leveraging clinically validated assets from international collaborators.
To better understand how these partnerships impact long-term valuation, consider exploring the detailed financial metrics available on ValueRay.
Founded in 2013 and headquartered in Pudong, Zai Lab operates within the high-growth biotechnology sub-industry, where success is primarily driven by regulatory approvals and the expansion of clinical pipelines.
- VYVGART commercial launch scales revenue in the Chinese autoimmune disease market
- NRDL inclusion and pricing negotiations impact gross margins for oncology portfolio
- Expansion of late-stage pipeline assets accelerates R&D expenditure and cash burn
- Strategic licensing partnerships dictate future milestone payments and capital requirements
- Geopolitical tensions and Chinese regulatory shifts influence investor sentiment and valuation
| Net Income: -178.1m TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.12 > 0.02 and ΔFCF/TA 8.56 > 1.0 |
| NWC/Revenue: 121.7% < 20% (prev 172.6%; Δ -50.88% < -1%) |
| CFO/TA -0.09 > 3% & CFO -101.0m > Net Income -178.1m |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 2.40 > 1.5 & < 3 |
| Outstanding Shares: last quarter (110.7m) vs 12m ago 2.46% < -2% |
| Gross Margin: 57.91% > 18% (prev 0.63%; Δ 5.73k% > 0.5%) |
| Asset Turnover: 39.95% > 50% (prev 35.65%; Δ 4.30% > 0%) |
| Interest Coverage Ratio: -30.73 > 6 (EBITDA TTM -158.4m / Interest Expense TTM 5.66m) |
| A: 0.50 (Total Current Assets 944.7m - Total Current Liabilities 393.0m) / Total Assets 1.10b |
| B: -2.45 (Retained Earnings -2.68b / Total Assets 1.10b) |
| C: -0.15 (EBIT TTM -173.9m / Avg Total Assets 1.13b) |
| D: -6.14 (Book Value of Equity -2.66b / Total Liabilities 433.8m) |
| Altman-Z'' Score: -12.15 = D |
| DSRI: 0.57 (Receivables 54.1m/87.7m, Revenue 453.3m/418.3m) |
| GMI: 1.10 (GM 57.91% / 63.45%) |
| AQI: 1.47 (AQ_t 0.08 / AQ_t-1 0.05) |
| SGI: 1.08 (Revenue 453.3m / 418.3m) |
| TATA: -0.07 (NI -178.1m - CFO -101.0m) / TA 1.10b) |
| Beneish M-Score: -3.03 (Cap -4..+1) = AA |
Over the past week, the price has changed by -5.94%, over one month by -27.25%, over three months by -8.52% and over the past year by -44.32%.
- StrongBuy: 7
- Buy: 4
- Hold: 1
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 34.4 | 87.2% |
P/B = 3.1543
Revenue TTM = 453.3m USD
EBIT TTM = -173.9m USD
EBITDA TTM = -158.4m USD
Long Term Debt = 18.1m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = 219.8m USD (from shortTermDebt, last quarter)
Debt = 231.9m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -419.4m USD (from netDebt column, last quarter)
Enterprise Value = 1.91b USD (2.34b + Debt 231.9m - CCE 661.3m)
Interest Coverage Ratio = -30.73 (Ebit TTM -173.9m / Interest Expense TTM 5.66m)
EV/FCF = -14.75x (Enterprise Value 1.91b / FCF TTM -129.2m)
FCF Yield = -6.78% (FCF TTM -129.2m / Enterprise Value 1.91b)
FCF Margin = -28.51% (FCF TTM -129.2m / Revenue TTM 453.3m)
Net Margin = -39.29% (Net Income TTM -178.1m / Revenue TTM 453.3m)
Gross Margin = 57.91% ((Revenue TTM 453.3m - Cost of Revenue TTM 190.8m) / Revenue TTM)
Gross Margin QoQ = 61.52% (prev 51.15%)
Tobins Q-Ratio = 1.74 (Enterprise Value 1.91b / Total Assets 1.10b)
Interest Expense / Debt = 0.71% (Interest Expense 1.64m / Debt 231.9m)
Taxrate = 21.0% (US default 21%)
NOPAT = -137.4m (EBIT -173.9m * (1 - 21.00%)) [loss with tax shield]
Current Ratio = 2.40 (Total Current Assets 944.7m / Total Current Liabilities 393.0m)
Debt / Equity = 0.35 (Debt 231.9m / totalStockholderEquity, last quarter 662.0m)
Debt / EBITDA = 2.65 (negative EBITDA) (Net Debt -419.4m / EBITDA -158.4m)
Debt / FCF = 3.25 (negative FCF - burning cash) (Net Debt -419.4m / FCF TTM -129.2m)
Total Stockholder Equity = 732.3m (last 4 quarters mean from totalStockholderEquity)
RoA = -15.70% (Net Income -178.1m / Total Assets 1.10b)
RoE = -24.32% (Net Income TTM -178.1m / Total Stockholder Equity 732.3m)
RoCE = -23.18% (EBIT -173.9m / Capital Employed (Equity 732.3m + L.T.Debt 18.1m))
RoIC = -14.76% (negative operating profit) (NOPAT -137.4m / Invested Capital 931.3m)
WACC = 7.58% (E(2.34b)/V(2.57b) * Re(8.28%) + D(231.9m)/V(2.57b) * Rd(0.71%) * (1-Tc(0.21)))
Discount Rate = 8.28% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: -8.99 | Cagr: -61.89%
[DCF] Fair Price = unknown (Cash Flow -129.2m)
EPS Correlation: 73.22 | EPS CAGR: 47.44% | SUE: -0.77 | # QB: 0
Revenue Correlation: 93.40 | Revenue CAGR: 21.37% | SUE: -0.25 | # QB: 0
EPS current Quarter (2026-06-30): EPS=-0.60 | Chg30d=-23.93% | Revisions=-33% | Analysts=5
EPS next Quarter (2026-09-30): EPS=-0.55 | Chg30d=-17.92% | Revisions=+0% | Analysts=5
EPS current Year (2026-12-31): EPS=-2.15 | Chg30d=-12.12% | Revisions=-64% | GrowthEPS=-34.6% | GrowthRev=+1.0%
EPS next Year (2027-12-31): EPS=-1.70 | Chg30d=-21.90% | Revisions=-45% | GrowthEPS=+21.0% | GrowthRev=+31.1%
[Analyst] Revisions Ratio: -64%