ICMR Guidelines Presented By:Raj Kishor [CRC], Tech Observer the Global CRO,India.
CRO market report...3) The Business Research Company, Contract Research Organizations Global Market...
Transcript of CRO market report...3) The Business Research Company, Contract Research Organizations Global Market...
www.lumos-research.com
July 2018
Specialised services to the pharmaceutical industry and the development of new drugs
CRO Market Report
www.lumos-research.com
Market Report
Table of contents
1. Market landscape
1. Introduction to the CRO market 3
2. CRO services and therapeutic areas 4
3. Clinical and pre clinical markets 5
4. Competitive landscape 6
2. Public firms
1. Selection of public comparable companies 7
2. Market performance 8
3. Current multiples overview 9
3. Latest transactions 10
4. Company profiles
1. IQVIA 16
2. Labcorp 18
3. PRA 20
4. ICON 22
5. Syneos 24
6. Evotec 26
7. Charles River 28
8. Medpace 30
9. Syngene 32
10. Biotelemetry 34
SummaryContract research organizations (CROs) offer testing and consulting services for every stageof the drug R&D process for commercial manufacturers, such as pharmaceutical andbiopharmaceutical companies and medical device firms.
The CRO industry value is expected to reach $44.4 billion by 2021, at a compound annualgrowth rate of 12%.
Since July 2017, our CRO Index has risen 18% compared to an 15% increase in the S&P 500.Public CRO have been trading at 4.4x Revenue TTM and 29.5x EBITDA TTM while recenttransactions multiples are 3.7x and 14.4x, respectively.
In response to intense competition and the need to offer a comprehensive portfolio ofservice offerings, the CRO industry has been undergoing significant consolidation in recentyears.
Should you need further information or details, please contact:
Dario Faiella
Founding Partner at Lumos Research
Ortensio Foglia
Founding Partner at Lumos Research
Or visit
www.lumos-research.com
42%
31%
21%
6%
47%
21%
27%
5%
0
2
4
6
8
10
12
14
North America Asia Pacific Western Europe Rest of the World
US
D B
illi
on
CRO Production and Consumption in 2017 by Region
% of Global Production % of Global Consumption
12.9%
11.6%
6.6%6.2%
5.8%5.2%
3.5%
1.5%1.1% 0.9% 0.8%
0.1%
0.00
0.50
1.00
1.50
2.00
2.50
3.00
3.50
4.00
US
D B
illi
on
Top 12 public CROs worldwide by market share
28.2
44.4
0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
80.0
2017A 2021E
US
D B
illi
on
CRO Market Size• Contract research organizations (CROs) offer testing andconsulting services for every stage of the drug R&D processfor commercial manufacturers such as pharmaceutical andbiopharmaceutical companies and medical device firms.
• Declining growth in the pharmaceutical market is affecting theCRO industry, though not in the obvious way. Pharmaceuticaland biotechnology companies have been confronted with theneed to lower their drug production and development costs.This has led many of them to evaluate cost-saving optionssuch as outsourcing clinical trials.
• With the increasing number of patents expiring, increasingnumber of partnerships to identify biologics and newcompounds and growing R&D costs, drug maker and sponsorcompanies are under pressure to replace the revenue lossspecifically due to generics, which has further made drugdevelopment more expensive and complex.
• Even government organizations are outsourcing their clinicaltrial activities to CROs so that they can carry out the clinicaltrials with the required infrastructure, expertise, and minimizecost and timelines.
• The CRO services market(1) is valued at $28.2 Billion in2017 and projected to reach to $44.4 Billion by 2021, at aCAGR of 12%.
• Historically, the CRO market was highly fragmented, butincreasing M&A activity has led to consolidation. Five CROshold over 27.4% of the global market(2).
• IQVIA is the largest CRO with a 12.9% share of the market,followed by Laboratory Corporation of America Holdings, PRAICON, and PAREXEL.
• The companies tend to specialize, however, so that anothercompany, not in the overall top five, is the largest in the pre-clinical studies segment. That is Charles River Laboratories,which in 2017 had 17% of that part of the market(1).
• North America(1) is the largest region for the production ofCRO services, at $11.9 billion, while CRO consumption inNorth America is worth $13.2 billion, or about 47% of theglobal total.
• The large North American market size is due to the presenceof many pharmaceutical companies and extensive drugdevelopment activity in the region, especially in the US. Theproduction/consumption difference results from the use by USpharmaceutical firms of lower-cost offshore locations for someCRO activities, although most US outsourced activity remainswithin the country.
• At 31% of the total, Asia Pacific(1) has the second largestshare of the CRO production market, though its share of theconsumption market is only two-thirds of that.
• This is due to pharmaceutical and biotechnology companiesin the United States and Western Europe increasinglyoutsourcing their core research activities to CROs indeveloping countries in order to contain costs.
• In Western Europe(1), as in North America, the relationbetween the production and consumption markets is thereverse of that in Asia Pacific, at 27% of global consumptionagainst 21% of global production. The difference here is alsodue to R&D outsourcing to emerging economy suppliers byWestern European drug manufacturers.
Market LandscapeIntroduction to the CRO market
CAGR 12%
1) The Business Research Company, Contract Research Organizations Global Market Report 2018, February 2018
2) Annual reports, Lumos Research analysis
Market LandscapeCRO Services and Therapeutic AreasCRO Services
• The core services offered by CROs to biopharmaceutical companies include initial drug discovery solutions, toxicology studies, bio-analytical services, central laboratory, site monitoring, data management services, vigilance, bio-statistics, study and developmentprogram design and consulting, regulatory affairs and a variety of post-marketing surveillance services.
• The contract research organization market can be segmented on the basis of the type of services provided, which vary according tothe development phase. The segments consist of the following:
• Drug discovery
• Preclinical studies to determine relative toxicity
• Clinical research, which is further divided into
• Phase I to test basic safety and pharmacology
• Phase II efficacy evaluation
• Phase III advanced efficacy and safety testing to provide enough data for valid statistical conclusions required by theregulatory authority
• Phase IV continuous testing following the granting of regulatory authority approval for marketing
• Other services including pharmacovigilance, bio-statistics, clinical data management, site management, monitoring,regulatory services, protocol development, and medical writing
• The largest segment in 2017 was drug discovery(3), which accounted for about 33% of the contract research organization market. Itsdominance is a reflection of the high failure rate at this early stage of drug development; most possibilities are eliminated at thisstage.
3) The Business Research Company, Contract Research Organizations Global Market Report 2018, February 2018
26%
14%
14%9%
9%
29%
Global CRO Market 2017, Segmentation By Therapeutic Area
Oncology
CNS Disorder
Cardiovascular Disease
Metabolic Disease
Infectious Disease
Other Therapeutic areas
17%
12%13%
9%
7%
14%
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
Expected Growth Rates of Therapeutic Areas, 2017-21
26%
14%
14%9%
9%
29%
Global CRO Market 2017, Segmentation By Therapeutic Area
Oncology
CNS Disorder
Cardiovascular Disease
Metabolic Disease
Infectious Disease
Other Therapeutic areas
Therapeutic Areas
• Another way of categorizing the market for CRO services isby the disease area of the drugs or equipment beingresearched.
• Here the segments consist of research directed at findingsolutions for cancer, infectious diseases, central nervoussystem disorders, cardiovascular diseases and othertherapeutic areas, which include diabetes and variousmetabolic, dermatology, and respiratory diseases.
• By therapeutic area, oncology was the largest segment(3)
of the CRO market in 2017, accounting for about 25% ofthe total.
• Part of the reason for the importance of theoncology segment is the boost to cancer drug R&Ddevelopment resulting from the US Federal DrugsAdministration loosening its regulatory requirementsfor new cancer drugs.
• However, the smaller metabolic disease segment isexpected to grow at an annual rate of 17%, while oncologyonly at 13%.
13%
8%
8%
7%
6%
5%5%
48%
Clinical Global CRO Market 2017
IQVIA
PPD
Syneos Health
PAREXEL
PRA
ICON
Lab Corp
Other
Market LandscapeClinical and Pre Clinical MarketsPre clinical market
• The global preclinical CRO market is anticipated to reach $6.6 billion by 2025, while today is valued at $3.5 billion (4). The expectedCAGR is 8.3%.
• The market is expected to witness lucrative growth during the forecast period owing to rise in R&D expenditure on early stagedevelopment as well as increase in number of drugs in preclinical phase. Hence, increase in outsourcing penetration is furtherexpected to contribute to the growing demand of life science companies for outsourced preclinical services.
• Rise in the number of complex drugs entering preclinical trial and growing pressure to curb R&D expenses are expected tocontribute to the growing demand for quality CROs, thereby contributing to the market growth. Issues related to nonclinicaltoxicology testing results in a 50.0% failure rate in the early stage development phase. High failure rate in this phase is expected tocontribute to the demand for early stage development CROs during the forecast period.
• Rise in outsourcing of R&D and growing competency of CROs are expected to further contribute to the growing demand for earlystage development CROs by life science companies. CRO's such as Charles River Laboratories and LabCorp specialize in earlyphase development services. Vendors in emerging countries, such as India and China, provide quick preclinical services at lowercosts, which contributes to the outsourcing of R&D.
Clinical Market
• The global clinical CRO market is valued at $10.8 billion. (4)
• In 2017, the top 7 CROs make up more than 52% of the overall clinical CRO market, with the remaining 48% being fragmentedamong niche specialists.
• Consolidation continues in the clinical CRO space, with the acquisition of Chiltern by LabCorp being just the latest example of topCROs expanding and increasing their breadth of offerings.
• Two of the largest CROs were recently formed through megamergers: Syneos Health from the joining of InVentiv Health and INCResearch and IQVIA from the combination of Quintiles and IMS Health.
• The main clinical CRO market drivers have been:
• Cost reduction: lowering pharma’s internal capacities in R&D to contain cost. This leads to expenses being divertedtowards outsourcing, giving CROs an integral role in increasing productivity, providing access to new capabilities, andshifting fixed cost to variable costs.
• Data & analytics: pharma is seen to partner with CROs to support with predictive modelling and analytics. This is drivingCROs to either acquire or partner with specialists in this area.
• Emerging markets: the emerging markets of Brazil, China and Russia are witnessing increased trials, creating demand forregional CROs, with strong regulatory knowledge.
• New areas of research and regulations: the increased focus of pharma on large molecule therapy, rare diseases, specialtytreatment, point of care assays, and personalised therapy & devices will require clinical trial testing and submission of datato the relevant regulatory authorities.
17%
14%
5%
1%
63%
Pre Clinical Global CRO Market 2017
Charles River
Lab Corp
Envigo
PPD
Other
4) The Business Research Company, Contract Research Organizations Global Market Report 2018, February 2018
Market LandscapeCompetitive landscape• Lumos Research has identified over 650 CROs worldwide and collected
information such as Revenue, number of employees, headquarter and servicesprovided.
• The largest share is based in the US, with India that ranks second andGermany third.
• Only 13 CROs generated more than $500 million of sales in 2017.
• 45 companies employ more than 500 people.
• Based on their service coverage and size, CROs have been classified into 4buckets.
• The CRO market is dominated by a few global full-service players.
• Smaller organizations tend to focus on a single therapeutic area ordevelopment stage.
Geographic breakdown
265 CROs
64
41
30
Other271
>500 people
Staff breakdown
100-500
45
133
20-100 253
1-20 174
NA 66-
Revenue breakdown
13
46
137
287
- 188
>500M $
50-500M $
10-50 $
0-10M $
NA
Size (N. of employees)
Service
coverage
Full-service /
Global reach
Niche /
Regional
reach
>500<500
Competitive landscape
175
366
35
10
Source: Annual reports, Lumos Research analysis
Public firmsSelection of public comparable companies
Company
nameCountry Business Description Employees
Total
Revenue
(USDm)
Profit (USDm)CRO Revenue
(USDm)
IQVIA USA
IQVIA, formerly Quintiles IMS Holdings, Inc., is an American multinational company serving the combined
industries of health information technologies and clinical research. It is a provider of biopharmaceutical
development and commercial outsourcing services, focused primarily on Phase I-IV clinical trials and
associated laboratory and analytical services, including consulting services. Over 2016 concluding on
October 3, Quintiles underwent a $17.6 billion merger with IMS Health becoming IQVIA.
55,000 8,068 1,309 3,647
LabCorp USA
Laboratory Corporation of America Holdings, more commonly known as LabCorp, is an American S&P
500 company headquartered in Burlington, North Carolina. It operates one of the largest clinical
laboratory networks in the world, with a United States network of 36 primary laboratories.
60,000 10,441 1,268 3,273
PRA USAPRA Health Sciences is a contract research organization (CRO) with headquarters in Raleigh, North
Carolina that was founded in 198215,800 2,259 87 1,858
ICON USA
ICON is a global provider of outsourced development services to the pharmaceutical, biotechnology and
medical device industries. It specialises in the strategic development, management and analysis of
programmes that support Clinical Development - from compound selection to Phase I-IV clinical studies. It
was founded in 1990.
13,250 1,758 296 1,758
Parexel USA
PAREXEL International is a global provider of biopharmaceutical services. It conducts clinical trials on
behalf of its pharmaceutical clients to expedite the drug approval process. PAREXEL was founded in
1982.
18,900 2,120 107 1,627
Syneos USA
yneos Health (formerly InVentiv Health Incorporated and INC Research) is a NASDAQ listed American
multinational clinical studies contract research organization, based in Raleigh, North Carolina. In January
2018 INC Research merged with inVentiv Health, the parent company of a subsidiary called Syneos, and
the resulting company was named Syneos Health.
6,800 2,672 139 1,460
Charles River USA
Charles River Laboratories, Inc., is an American corporation specializing in a variety of pre-clinical and
clinical laboratory services for the pharmaceutical, medical device and biotechnology industries. It also
supplies assorted biomedical products and research and development outsourcing services for use in the
pharmaceutical industry. It was founded in 1947
6,400 1,858 125 980
Medpace USA
Medpace (alt. MedPace) is a midsize, clinical contract research organization (CRO) based in Cincinnati,
Ohio. Medpace provides services for Phase I-IV of drug and medical device development services
including regulatory services and central laboratory services. Medpace was founded in 1992.
2,500 421 13 436
CMIC JapanCMIC Group was the first company to provide CRO (contract research organization) services in Japan. It
was founded in 1992.4,704 611 37 309
Evotec Germany
Evotec is a drug discovery alliance and development partnership company focused on rapidly progressing
innovative product approaches with leading pharmaceutical and biotechnology companies, academics,
patient advocacy groups and venture capitalists.
2,000 165 27 258
Syngene India
Syngene International is Indian largest contract research & manufacturing organization. Incorporated in
1993. Syngene is an internationally reputed custom research and manufacturing organization, which
supports R&D programs from lead generation to clinical supplies
3,492 190 15 217
BioTelemetry USABioTelemetry, Inc. provides monitoring services and digital population health management for healthcare
providers, medical device manufacturing and centralized core laboratory services for clinical research.1,600 287 (17) 39
Source: Market data, annual reports, Lumos Research analysis
75
100
125
150
Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18
CRO Index
CRO index S&P500 (rebased)
Public firmsMarket performance 1/2• All share prices were rebased to 100, as of July 8th 2017. The figures thus represent
the value in a given time of 100 (in the local currency) invested one year ago in each ofthe selected CRO. For example, if you had purchased $100 of ICON’s stock one yearago, you would have $134.2 today.
• Over a one-year period, Medpace was the best performer. As of July, 8th 2018, itincreased its share price by 48.9%.
• However, CMIC reached the highest cumulated return of all selected stocks in March2018, at +96.9%. CMIC is currently trading at +48.3%
• On the other hand, Syneos reached the lowest point at $55.1 in February 2018.
• As of July, 5th 2018, the worst performer is Parexel, which is trading at $74.5.
• Out of 12 CROs, only 2 companies have a negative return. These are Syneos andParexel. However, all CROs had at same point during the past year had a negativereturn.
• Our CRO index is market-cap weighted. It reached its high in June 2018 at 122.7 and itslow in July 2017 at 98.5. As of July, 8th 2018, it slightly overperformed the S&P500(+18% vs +15%)
50
75
100
125
150
175
200
Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18
1Y share price performance of public CROs - All rebased to 100
IQVIA LabCorp PRA ICON Parexel Syneos
Charles River Medpace CMIC Evotec Syngene BioTelemetry
Latest Min Max Average
Medpace 148.9 93.1 155.3 122.1
CMIC 148.3 96.8 196.9 136.7
BioTelemetry 141.0 73.3 141.3 104.0
ICON 134.2 98.3 139.6 117.7
Syngene 126.3 91.6 142.2 114.6
PRA 124.9 98.1 127.9 111.1
LabCorp 117.3 96.5 123.5 107.1
Charles River 112.2 95.5 116.7 105.7
IQVIA 112.1 98.2 121.8 110.9
Evotec 109.2 81.9 157.4 106.5
Syneos 82.6 55.1 102.7 79.6
Parexel 74.5 73.3 104.1 87.7
Index 118.4 98.5 122.7 110.2
Source: Market data, annual reports, Lumos Research analysis
30.0x
32.0x
34.0x
36.0x
38.0x
40.0x
42.0x
44.0x
46.0x
48.0x
50.0x
PE TTM
25.0x
30.0x
35.0x
40.0x
45.0x
50.0x
EV EBIT TTM
EV/Revenue
TTM
EV EBITDA
TTM
EV EBIT
TTMPE TTM
Latest 4.4x 33.0x 36.0x 34.0x
Low 3.8x 21.1x 30.1x 38.3x
Average 4.4x 29.5x 35.2x 42.8x
Median 4.4x 31.0x 33.7x 42.6x
High 5.1x 37.2x 46.4x 47.8x
20.0x
25.0x
30.0x
35.0x
40.0x
45.0x
EV EBITDA TTM
3.0x
3.5x
4.0x
4.5x
5.0x
5.5x
EV Revenue TTM
Key Multiples (Market data in millions of local currency unless otherwise specified) - As of July, 8th 2018
Share Price Mkt cap EV EV as multiple of Price-based mutiples
Revenue EBITDA EBIT Price to Earnings
2017 TTM 2018 2019 2017 TTM 2017 TTM 2017 TTM 2018 2019
IQVIA 99.93 21,185 30,881 3.2x 3.1x 3.0x 2.9x 18.3x 18.0x 37.6x 38.1x 17.0x 17.3x 18.5x 16.2x
LabCorp 179.87 18,527 24,879 2.4x 2.3x 2.2x 2.1x 13.1x 13.1x 17.3x 17.4x 14.7x 14.8x 15.6x 14.6x
PRA 93.96 6,202 7,417 3.3x 3.0x 2.5x 2.3x 29.1x 25.7x 41.9x 37.5x 71.2x 61.8x 22.8x 19.6x
ICON 131.70 7,243 7,238 4.1x 3.7x 2.8x 2.6x 18.0x 17.6x 20.9x 20.6x 25.7x 25.0x 21.8x 19.3x
Syneos 47.50 4,940 7,692 2.9x 2.3x 1.7x 1.6x 58.3x 50.9x 48.7x 45.0x NEG NEG 17.8x 15.3x
Charles River 113.54 5,563 6,527 3.5x 3.4x 3.0x 2.7x 14.3x 14.6x 22.7x 22.8x 44.7x 42.8x 19.5x 17.4x
Medpace 43.61 1,570 1,746 4.0x 3.5x 2.7x 2.5x 15.6x 15.3x 26.9x 25.3x 44.5x 37.0x 22.8x 20.3x
Evotec 15.54 2,284 2,374 9.2x 9.3x 6.7x 6.3x 47.5x 103.2x 60.9x 67.8x 97.1x NM 67.5x 50.1x
Syngene 603.40 120,077 114,615 9.5x 8.1x 6.7x 5.6x 24.0x 21.8x 42.4x 35.7x 41.5x 39.5x 41.5x 34.0x
Bio Telemetry 46.45 1,626 1,787 6.2x 5.5x 4.6x 4.2x 77.7x 49.6x 59.6x 49.6x NEG NEG 34.9x 31.8x
Average 4.8x 4.4x 3.6x 3.3x 31.6x 33.0x 37.9x 36.0x 44.5x 34.0x 28.3x 23.9x
Median 3.8x 3.5x 2.9x 2.7x 21.1x 19.9x 39.7x 36.6x 43.0x 37.0x 22.3x 19.5x
as of 08-Julas of 08-JulCompany name
as of 08-Jul
Public firmsCurrent multiples overview• Over a one-year period, CROs have traded on average at 4.4x TTM
Revenue and 29.5x TTM EBITDA.
• As of July, 8th 2018, public CROs were trading at an average of 4.4x2017 revenue and a median of 3.8x. They were also trading at anaverage of 3.6x 2018 revenue and 3.3x 2019 revenue.
• As of the same date, CROs were trading at an average of 31.6x 2017EBITDA, and at a median of 21.1x. The average 2017 price-to-earnings multiple was 44.5x and the median value was 43.0x.
Source: Market data, annual reports, Lumos Research analysis
Public firmsLatest transactions 1/6
Source: Annual reports; Lumos Research analysis; “Analysis of the CRO Market”, June 2017, Brocair Partners
Close Date Target Acquirer Transaction DescriptionTransaction
Value
Enterprise
ValueEV/Revenue EV/EBITDA
13-Jun-18 MetaSafe AdmescopeAdmescope has acquired Swedish contract research organization MetaSafe AB,
which focuses on metabolic research and drug biotransformation.NA NA NA NA
11-Jun-18 Sciformix Labcorp
LabCorp acquired outsourcing company Sciformix and plans to integrate it into its
Covance drug-development arm.The purchase of Sciformix, which focuses on
regulatory and pharmacovigilance solutions in drug and device development, will
strengthen Covance’s later-phase offerings.
NA NA NA NA
5-Apr-18Concord
BioscienceFrontage Laboratories
Founded in 1986, Concord Bio supports the pharmaceutical, agricultural, chemical,
and animal health industries with Drug Safety, Metabolism, Bioanalytical, Residue,
and Environmental Fate studies.
NA NA NA NA
22-Mar-18EnDev
LaboratoriesTergus Pharma
Tergus Pharma, LLC, the leading global provider of dermatology Contract Research
Organization (CRO) Services, acquired EnDev Laboratories, a Dermatology-
centric CRO based in Kannapolis, NC. The acquisition will add extensive early-
phase drug development capabilities from lead compound selection to skin biology.
NA NA NA NA
13-Mar-18Solvo
BiotechnologiesCitoxlab
Citoxlab acquires Solvo Biotechnology, the leading CRO specializing in drug
transporter research and Drug-Drug Interactions. With this acquisition, Citoxlab
reinforces its leadership position among the top five non-clinical CROs
NA NA NA NA
14-Feb-18 MPI Research Charles River
Acquiring MPI will enhance Charles River’s position as a leading global early-stage
CRO by strengthening its ability to partner with clients across the drug discovery
and development continuum.
800.0 800.0 3.3x 11.7x
15-Jan-18 KWS BioTest Charles River
The addition of KWS strategically expands Charles River’s existing discovery
capabilities in the field of immunology, which is critical given the importance of new
therapies which harness the human immune system.
20.0 20.0 NA NA
11-Jan-18 MKS Research Optimapharm
By acquiring MKS Research, Optimapharm will enter the Czech market, and further
strengthen its portfolio of clients in the pharmaceutical and biotech industries and its
market position in Central Europe. The move is in line with Optimapharm’s medium-
term strategic objective of becoming the largest independent CRO in CEE.
NA NA NA NA
2-Jan-18Nitin Lifesciences
Limited
Recipharm AB (publ)
(OM:RECI B)
The contract development and manufacturing organisation, Recipharm acquires
remaining shares in Nitin Lifesciences Ltd, an Indian sterile injectables CMO,
previously owned by the Sobti family.
47.8 183.8 NA NA
20-Dec-17Crown Biosciences
InternationalJSR Life Sciences
JSR Life Sciences (JLS) acquired Crown Bioscience International (TPEx: ticker
6554), a global drug discovery and development services company providing
translational platforms to advanced oncology, inflammation, cardiovascular and
metabolic disease research.
405.0 405.0 4.5x 20.3x
7-Dec-17 Eurotrials
Clinical Trial and
Consulting Services
(CTI)
CTI Clinical Trial and Consulting Services (CTI), a global, privately held, full-service
contract research organization announces the acquisition of Eurotrials, a full-
service contract research organization, with more than 20 years of experience, and
strong local expertise in Europe and Latin America.
NA NA NA NA
6-Nov-17Concept Life
SciencesConcept Life Sciences Concept buys preclinical CRO that specializes in immunology, immuno-oncology NA NA NA NA
5-Oct-17 inVentiv Health Inc.
INC Research
Holdings, Inc.
(NasdaqGS:INCR)
The 53/47 merger of INC Research and inVentiv will create a new organization
whose combined clinical scale, therapeutic depth and expertise will allow it to more
effectively partner with biopharmaceutical companies of all sizes.
4,600.0 4,600.0 2.1x 12.6x
5-Sep-17CSPC Dophen
Corporation
CSPC Zhongqi
Pharmaceutical
Technology
(Shijiazhuang) Co., Ltd
CSPC Zhongqi Pharmaceutical Technology, based in China, is acquiring New
Jersey-based CSPC Dophen Corporation which focuses on protein production,
conjugation, and formulation technology, to
develop low cost and long acting protein and antibody therapeutics for the Chinese
9.7 9.7 NA NA
17-Aug-17 Cancer Genetics vivoPharm Cancer Genetics paid $12M for Australian CRO vivoPharm 12.0 12.0 NA NA
23-Jul-17Advinus
Therapeutics
Eurofins Scientific SE
(ENXTPA:ERF)
Eurofins expands its leadership in biopharmaceutical services with the acquisition
of Advinus Therapeutics.NA NA NA NA
31-May-17
Integrated
Development
Associates Co.,
Ltd. (IDA)
Chiltern International
Limited
Based in Japan, Korea and South East Asia, IDA sets up regulatory and
development pathways for Japan, in addition to implementing Pan Asian clinical
trials with an aim to attain regulatory objectives both in Japan and worldwide.
NA NA NA NA
9-May-17 ImageIQeResearchTechnology
, Inc. (ERT)
ERT, a global data and technology company that minimizes uncertainty and risk in
clinical trials, acquired ImageIQ. The acquisition enables ERT to offer advanced,
end-to-end clinical trial imaging analysis using best-in-class technology that delivers
compliant data for use in clinical development.
NA NA NA NA
2-May-17
Vector Oncology,
Pharma Services
Division
George Clinical Pty LtdGeorge Clinical, a leading full-service CRO in the Asia-Pacific region, acquired
Vector Oncology’s CRO Division, leader in oncology research and data analyticsNA NA NA NA
2-May-17 ThreeWire, Inc.WIRB - Copernicus
Group, Inc.
WIRB-Copernicus Group (WCG), the world’s leading provider of solutions that
measurably improve the quality and efficiency of clinical research, has acquired
ThreeWire, the global patient recruitment, enrollment, and retention firm
NA NA NA NA
11-Apr-17SL Pharma Labs,
Inc.
Exova Group plc
(LSE:EXO)
Exova Group plc, the global testing, calibration and advisory services provider, has
acquired SL Pharma Labs Incorporated (SL Pharma), a Delaware, US, based
pharmaceutical business focused primarily on parenteral, ophthalmic, intranasal and
topical drug products
NA NA NA NA
Public firmsLatest transactions 2/6
Close Date Target Acquirer Transaction DescriptionTransaction
Value
Enterprise
ValueEV/Revenue EV/EBITDA
3-Apr-17 Axolabs GmbH LGC Limited
LGC acquired Axolabs, a leading Contract Research, Development and
Manufacturing Organisation, specialising in the development of therapeutic nucleic
acids (TNAs).
NA NA NA NA
28-Mar-17 Bracket Global LLC Genstar Capital, LLC
Genstar Capital, a leading middle-market private equity firmacquired Bracket, a
leading scientifically-driven clinical trial technology and specialty services provider,
from Parthenon Capital Partners
NA NA NA NA
21-Mar-17 Oy Medfiles Ltd. WDB Holdings Co.WDB Holdings Co., Ltd, a listed Japanese Contract Research Organisation (CRO),
bought Medfiles Ltd (100 % of the shares), a Finnish CRO.NA NA NA NA
1-Mar-17 PharmOptima, LLC
Genesis
Biotechnology Group,
LLC
Genesis Biotechnology Group (GBG), a consortium of an integrated group of
biotechnology and research companies, expanded its drug development services by
the acquisition of PharmOptima, a preclinical Contract Research Organization
(CRO) company
NA NA NA NA
1-Mar-17PM Clinical Limited,
Clinical DivisionCROS NT SRL
CROS NT announced the acquisition of the clinical division of PM Clinical Limited, a
sister company under the PM Holding entity. The acquisition shifts CROS NT from a
biometrics-only CRO to a niche provider of data expertise combined with clinical
excellence to now offer a full service approach
NA NA NA NA
28-Feb-17
Shin Nippon
Biomedical
Laboratories
Clinical
Pharmaron, Inc
Pharmaron, a fully integrated CRO offering R&D services to the life sciences
industry, acquired a majority stake in Shin Nippon Biomedical Laboratories Clinical
Pharmacology Center, Inc. (“SNBL CPC”) in Baltimore, Maryland, USA. This clinical
center is a leading provider of Phase I/II clinical development services
NA NA NA NA
15-Feb-17
Takeda
Pharmaceutical
Data Service, Ltd.
PRA Health Sciences,
Inc.
(NasdaqGS:PRAH)
Takeda and PRA established a joint venture, each holding 50% of the share
respectively, to provide clinical trial delivery and pharmacovigilance services as a
strategic partner of Takeda in Japan. Takeda also transfered all of the shares of
Takeda Pharmaceutical Data Services TDS, a wholly-owned subsidiary of Takeda,
NA NA NA NA
10-Feb-17 QS Pharma, LLC Quotient Clinical Ltd.
Quotient Clinical, an early phase drug development services provider, acquired QS
Pharma, the contract development and manufacturing organisation (CDMO), based
near Philadelphia, US, from Charles River Laboratories International, Inc.
75.0 75.0 NA NA
6-Feb-17Seaview Research,
Inc.Quotient Clinical Ltd.
Quotient Clinical (“Quotient”), the early phase drug development services provider,
acquired SeaView Research (“SeaView”), expanding its operations into the USA.NA NA NA NA
27-Jan-17J-STAR Research,
Inc.Porton USA, L.L.C.
Porton Fine Chemicals, Ltd., a China-based contract development and
manufacturing organization (CDMO), acquired J-STAR Research, Inc. ("J-STAR"), a
contract chemistry organization based in South Plainfield, New Jersey
26.0 26.0 NA NA
19-Jan-17HD Biosciences
Co., Ltd.
WuXi PharmaTech
(Cayman) Inc.
WuXi AppTec, a global pharmaceutical, biotechnology and medical device open-
access capability and technology platform, acquired HD Biosciences (HDB), a
biology-focused preclinical drug discovery CRO
NA NA NA NA
18-Jan-17Disposable-Lab
SASAmatsigroup
Amatsigroup, a leading European CDMO located in France, acquired Disposable-
Lab, a French company specialized in manufacturing clinical batches on injectable
forms.
NA NA NA NA
16-Jan-17 EPID Research Oy StatFinn Oy
StatFinn and EPID Research, both based in Finland, merged their operations in
order to offer a full range of services to their clients in clinical data analytics from
Phase I to Phase IV.
NA NA NA NA
10-Jan-17AMS Sciences
LimitedPharmaron, Inc.
Pharmaron announced the acquisition of Xceleron Inc, the trading subsidiary of
Solon Ventures portfolio company AMS Sciences Limited.NA NA NA NA
5-Jan-17DILIsym Services,
Inc.
Simulations Plus, Inc.
(NasdaqCM:SLP)
Simulations Plus, Inc. (NASDAQ: SLP), a leading provider of simulation and
modeling software for pharmaceutical discovery and development, acquired
DILIsym Services, Inc. of Research Triangle Park, North Carolina, a provider of
drug-induced liver injury simulation software and related consulting services
10.0 10.0 N/A N/A
29-Dec-16Villapharma
Research S.L.
Eurofins Scientific SE
(ENXTPA:ERF)
Eurofins Scientific (EUFI.PA) a world leader in providing analytical support to the
global pharmaceutical industry, acquired Villapharma Research SL, which provides
organic synthesis and medicinal chemistry services
NA NA NA NA
19-Dec-16
Jiangsu Safe
Pharmaceutical
Co., Ltd.
WuXi PharmaTech
(Cayman) Inc.
WuXi AppTec, a global pharmaceutical, biotechnology and medical device open-
access capability and technology platform, acquired Jiangsu Safe Pharmaceutical
Co., Ltd, a China-based pharmaceutical company engaged in manufacturing
capsules, tablets, creams and suppositories, for €8m.
8.4 NA NA NA
15-Dec-16 DSU Pty Ltd.I'rom Group Co., Ltd.
(TSE:2372)
IDT Australia Divested DSU Pty, its CMAX Clinical Trial Business to I'rom Group
Co. Ltd7.7 12.5 NA NA
14-Dec-16Cyprotex plc
(AIM:CRX)
Evotec AG
(XTRA:EVT)
Evotec, acquired the U.K.-based Cyprotex. Evotec will strengthen its high-end drug
discovery platform and capabilities with access to the market’s most industrialized
ADME-Tox platform and proven expertise in in vitro ADME screening, mechanistic
and high-content toxicology screening, and predictive modeling.
63.2 54.9 2.6x 10.2x
8-Dec-16 Exco inTouch Ltd.eResearchTechnology
, Inc. (ERT)
ERT, a leading provider of high-quality patient data collection solutions for use in
clinical drug development, acquired Exco InTouch, a leading provider of patient
engagement, data capture and digital health solutions.
NA NA NA NA
5-Dec-16
Theorem Clinical
Research GmbH
(TCS)
Clinical Supplies
Management, Inc.
(CSM)
Clinical Supplies Management ("CSM"), a Great Point Partners ("GPP") portfolio
company, acquired the assets of Theorem Clinical Research - Clinical Supplies
("TCS"). TCS was a subsidiary of Chiltern and focuses on clinical trial drug
packaging, labeling, storage, reconciliation, and distribution for pharmaceutical trials
NA NA NA NA
Source: Annual reports; Lumos Research analysis; “Analysis of the CRO Market”, June 2017, Brocair Partners
Public firmsLatest transactions 3/6
Close Date Target Acquirer Transaction DescriptionTransaction
Value
Enterprise
ValueEV/Revenue EV/EBITDA
29-Nov-16
European
PharmInvent
Services s.r.o.
Ergomed Plc
(AIM:ERGO)
Ergomed plc (, a pharmaceutical services and drug development company, acquired
European PharmInvent Services s.r.o. ("PharmInvent"), a leading European
pharmacovigilance and regulatory services business.
8.5 8.5 2.7x 11.5x
21-Nov-16
TKL Research, Inc.,
Clinical Trials
Division
Quintiles Transnational
Holdings Inc.
(NYSE:Q)
QuintilesIMS agreed to purchase TKL Research’s Clinical Trials Division (CTD),
which will become a part of Novella Clinical, a Quintiles company. NA NA NA NA
18-Nov-16 Pharmaprogress SrlKymos Pharma
Services, S .L.
CRO KYMOS Pharma Services closed a deal to acquire Italian firm
Pharmaprogress, located in Ancona (in the Marche region of Italy) with a 700-m²
analysis laboratory, staff of 10 and estimated turnover of €1 million for 2017.
NA NA NA NA
16-Nov-16PCI Pharma
Services
Partners Group
Holding AG
(SWX:PGHN)
Partners Group, the global private markets investment manager, acquired global
pharmaceutical services provider PCI Pharma Services ("PCI"). PCI, headquartered
in Philadelphia, PA, in the US, offers its clients outsourced services across the
entire pharmaceutical supply chain, including drug development and manufacturing,
NA NA NA NA
10-Nov-16 inVentiv Health Inc.Advent International
Corporation
inVentiv Health, Inc., a leading, privately held, global CRO and Contract Commercial
Organization, announced that Advent International, one of the largest and most
experienced global private equity investors, has joined Thomas H. Lee Partners
(THL) as an equal equity owner of inVentiv Health.
4,094.9 5,899.0 2.7x 19.3x
8-Nov-16 Crystallics PharmaVize NV
A new early-phase contract development and manufacturing organisation (CDMO),
Ardena, launched following the merging of Pharmavize and Crystallics. The two
companies came together in 2016 with backing from investor Mentha Capital
NA NA NA NA
20-Oct-16 BioClinica, Inc. Cinven LimitedCinven to acquire pharmaceutical research firm Bioclinica, from two other buyout
firms, Water Street Healthcare Partners and JLL Partners,1,400.0 1,400.0 NA NA
13-Oct-16 iMEDGlobal CorpFountain Medical
Development Ltd
FMD K&L, a US-China clinical CRO, merged with iMEDGlobal, a US-India pre-
clinical CRO.NA NA NA NA
11-Oct-16 SCIderm GmbH
TFS Trial Form
Support International
AB
TFS acquired SCIderm a dermatology specialist CRO to expand its German
operational capabilitiesNA NA NA NA
3-Oct-16
IMS Health
Holdings, Inc.
(NYSE: IMS)
Quintiles Transnational
Holdings Inc.
(NYSE:Q)
IMS Health Holdings, Inc. (NYSE:IMS) and Quintiles Transnational Holdings Inc.
(NYSE:Q) merged into IQVIA13,549.4 13,171.4 4.3x 17.7x
28-Sep-16Agilux Laboratories,
Inc.
Charles River
Laboratories
International, Inc.
(NYSE:CRL)
Charles River acquired Agilux Laboratories, a Worcester, Massachusetts-based
contract research organization (CRO), that provides a suite of integrated discovery
small and large molecule bioanalytical services, drug metabolism and
pharmacokinetic (DMPK) services, and pharmacology services.
64.0 64.0 NA NA
26-Sep-16 Hoddesdon site Pharmaron, Inc.
Pharmaron entered into a non-binding Heads of Terms (HoTs) with Merck Sharpe &
Dohme Limited (MSD) for the sale of the Hoddesdon UK site which includes MSD’s
process development and research facility.
NA NA NA NA
20-Sep-16Alliance Biomedical
Research, LLC
Great Point Partners,
LLC
Great Point Partners (“GPP”) announced a growth recapitalization of Alliance
Biomedical Research (“ABR” or the “Company”). ABR is a leading clinical trial
research site business focused on Phase II – IV clinical trials with 11 locations
throughout the Southeastern U.S
NA NA NA NA
19-Sep-16 ClinicalRM, Inc.
ICON Public Limited
Company
(NasdaqGS:ICLR)
ICON plc acquired Clinical Research Management Inc. (ClinicalRM), expanding its
access to government sponsored research and its capabilities in vaccines and
infectious disease.
NA NA NA NA
6-Sep-16Lincoln Research,
LLCBTC Network, LLC
BTC Network, a fully integrated network of clinical research sites in the U.S.,
expanded its site operations with the recent acquisition of Lincoln Research, LLC, a
multi-specialty research practice located in Lincoln, Rhode Island.
NA NA NA NA
1-Sep-16 EVIDERA
Pharmaceutical
Product Development,
LLC
Pharmaceutical Product Development, LLC (PPD), a leading global contract
research organization (CRO), acquired Evidera, a leading provider of evidence-
based solutions to demonstrate the real-world effectiveness and value of
biopharmaceutical products.
NA NA NA NA
16-Aug-16
Key Intellectual
Property and
Human Resource
Assets,
BioPharma Services
Inc.
BioPharma Services acquired key human resource assets along with a list of
validated assays from Bioanalytical Laboratory Services (BLS).NA NA NA NA
16-Aug-16Clinical Research
Solutions, LLCBrixey & Meyer Capital
Brixey & Meyer Capital acquired Clinical Research Solutions (CRS) offers multi-
therapeutic independent research facilities throughout Ohio and Tennessee. CRS
specializes in Phase II - IV clinical research studies by providing high-quality clinical
research services for the pharmaceutical, nutritional and medical device industries.
NA NA NA NA
3-Aug-16InClinica, Inc. (f/k/a
Indipharm)
Velocity Fund
Management
Velocity Fund Partners, a Pittsburgh private equity company, announced the
acquisition of the Philadelphia clinical contract research organization (CRO)
Indipharm and is relaunching the CRO as InClinica.
NA NA NA NA
1-Aug-16Acorn Applications
LLCClintrax Global, Inc.
Clintrax Global, a fast-growing pharmaceutical services startup based in Raleigh,
acquired Acorn Applications, LLC, a developer of cloud-based analytic clinical
research solutions
NA NA NA NA
1-Aug-16Novex Clinical
ResearchBTC Network, LLC
BTC Network, a fully integrated network of clinical research sites in the U.S.,
strengthened its site operations with the recent acquisition of Novex Clinical
Research, LLC, a multi-specialty research practice in New Bedford,
Massachusetts.
NA NA NA NA
Source: Annual reports; Lumos Research analysis; “Analysis of the CRO Market”, June 2017, Brocair Partners
Public firmsLatest transactions 4/6
Close Date Target Acquirer Transaction DescriptionTransaction
Value
Enterprise
ValueEV/Revenue EV/EBITDA
1-Aug-16Stellar
Technologies, Inc.
Cirtec Medical
Systems, LLC
Cirtec Medical LLC, a Century Park Capital Partners, acquired Stellar
Technologies, a Minnesota-based provider of precision machining, component
manufacturing, and assembly services for medical devices, including
neuromodulation lead wire assemblies, mechanical assemblies, delivery systems,
NA NA NA NA
25-Jul-16Compass
Research, LLCBioClinica, Inc.
Bioclinica, a provider of specialized technology-enabled services supporting clinical
trials, acquired Compass Research, a leading U.S. clinical research site network
with direct access to a number of specialized populations with neurodegenerative
disorders and other diseases found in aging demographics.
NA NA NA NA
19-Jul-16 BioDuro, LLC The Bridgewest Group
China-focused CRO BioDuro merged with manufacturing company Formex in the
U.S. as part of an apparent reorganization under owner Bridgewest Group with all
three companies located in San Diego
NA NA NA NA
14-Jul-16 Accel Biotech, Inc. Ximedica, LLC
XIMEDICA, a leading full service medical technologies development firm acquired
Accel Biotech, expanding into the In vitro Diagnostics, Life Science Laboratory
Instruments and Disposables.
NA NA NA NA
11-Jul-16 Adesis, Inc.
Universal Display
Corp. (NasdaqGS:
OLED)
Universal Display Corporation (Nasdaq: OLED) acquired Adesis, Inc. Adesis is a
privately held contract research organization (CRO) with 43 employees specializing
in organic and organometallic synthetic research, development, and
commercialization.
36.0 36.0 NA NA
27-Jun-16Blue Stream
Laboratories, Inc.
Charles River
Laboratories (NYSE:
CRL)
Charles River Laboratories International, Inc. (NYSE: CRL) acquired Blue Stream
Laboratories, an analytical contract research organization (CRO) supporting the
development of complex biologics and biosimilars.
NA NA NA NA
16-Jun-16THERAMetrics
S.p.AAccelovance, Inc. Therametrics holding sold its CRO business to Accelovance NA NA NA NA
8-Jun-16Quinta-Analytica
spol. s.r.o.Genesis Capital Ltd.
Czech Republic- and Slovakia-focused private equity firm Genesis Capital acquired
a 75 percent stake in Czech Republic-based Quinta-Analytica, a commercial
services provider for the pharmaceutical, biotechnology and generic drug industries
NA NA NA NA
5-Jun-16Bonne Santé Sp. z
o.o.
JSS Medical Research
Inc.
JSS Medical Research Inc., an International Contract Research Organization
(CRO) announced the acquisition of Bonne Santé, a Polish CRO, to accelerate the
expansion into Europe.
NA NA NA NA
4-Jun-16 Synexus Limited
Pharmaceutical
Product Development
LLC
Synexus, a multinational company specializing in recruiting for and managing later-
stage clinical trials at its centers across the globe, was purchased by Jaguar, a
holding company of Pharmaceutical Product Development (PPD).
257.8 257.8 3.7x 16.2x
31-May-16 Medelis, Inc. WCCT Global, LLC
WCCT Global, an international specialized clinical research organization (CRO),
and Medelis, Inc., a specialty oncology CRO, merged to offer US and international
clients access to an expanded depth and breadth of clinical research offerings.
NA NA NA NA
25-May-16 SynteractHCRAmulet Capital
Partners LP
Amulet Capital Partners, LP (“Amulet”), a middle-market private equity investment
firm acquired SynteractHCR Holdings Corporation (“SynteractHCR”), a leading
contract research organization (CRO) focused on Phase I‐IV clinical trials for
emerging to mid-sized biopharma clients in the U.S., Europe and Asia.
NA NA NA NA
23-May-16
Cirrus
Pharmaceuticals,
Inc.
Recipharm AB (publ)
(OM:RECI B)
Recipharm acquired Cirrus Pharmaceuticals Inc., with operations in the US, with
services including development of inhalation, liquid, semi-solid, solid and parenteral
products with emphasis on early formulation work as well as development of
analytical methods and testing.
NA NA NA NA
20-May-16 Xendo B.V
Sovereign Capital
Partners LLP & Xendo
Management
Sovereign Capital, the UK private equity Buy & Build specialist, completed the
management buy-out of Xendo, a leading independent consultancy and project
management organisation in the fields of pharmaceutical products, medical devices
and healthcare
NA NA NA NA
3-May-16Applied
Immunology, Inc.
Precision Medicine
Group, Inc.
Precision for Medicine, part of the Precision Medicine Group, acquired Applied
Immunology, an established expert in the creation and delivery of custom cell-based
and immunoassay solutions
NA NA NA NA
3-May-16 ACT Oncology LLCPrecision Medicine
Group, Inc.
Precision for Medicine, part of the Precision Medicine Group, acquired ACT
Oncology, the leading contract research organization (CRO) specializing exclusively
in the field of oncology
NA NA NA NA
2-May-16Spero Oncology
Ltd.Veristat, Inc.
Spero Oncology, UK-based Clinical Research Organisation (CRO) specialising in
the provision of oncology drug development consultancy, feasibility studies and
early phase oncology trials primarily throughout Europe, but also in Australia and
New Zealand, bought by Veristat International
NA NA NA NA
15-Apr-16 Crelux GmbHWuXi PharmaTech
(Cayman) Inc.
WuXi AppTec, a leading open-access R&D capability and technology platform
company serving the pharmaceutical, biotechnology, and medical device industries,
acquired Crelux GmbH, a leading structure based drug discovery provider based in
Munich, Germany
NA NA NA NA
11-Apr-16Nitin Lifesciences
Limited
Recipharm AB (publ)
(OM:RECI B)
The contract development and manufacturing organisation, Recipharm AB (publ)
completed the acquisition of a majority stake in Nitin Lifesciences Limited (“Nitin”),
an Indian sterile injectables CMO, previously owned by the Sobti family.
103.2 139.5 2.9x 12.4x
4-Apr-16WIL Research
Company, Inc.
Charles River
Laboratories (NYSE:
CRL)
Charles River Laboratories International, Inc. (NYSE: CRL) acquired WIL
Research, a premier provider of safety assessment and contract development and
manufacturing (CDMO) services
585.0 585.0 NA NA
1-Apr-16Advantar
Laboratories, Inc.
Eurofins Scientific SE
(ENXTPA:ERF)
Eurofins Scientific (EUFI.PA), the world leader in biopharmaceutical products
testing, acquired Advantar Laboratories,one of the leading independent GLP and
cGMP contract analytical laboratories in the US west coast
NA NA NA NA
Source: Annual reports; Lumos Research analysis; “Analysis of the CRO Market”, June 2017, Brocair Partners
Public firmsLatest transactions 5/6
Close Date Target Acquirer Transaction DescriptionTransaction
Value
Enterprise
ValueEV/Revenue EV/EBITDA
29-Mar-16PVR Technologies,
Inc.
Alten SA (ENXTPA:
ATE)
ALTEN Calsoft Labs, a global leader in enterprise IT and product engineering,
acquired US based CRO services company PVR Technologies and its subsidiaries.NA NA NA NA
25-Mar-16
Taizhou Jyton &
Techray
Pharmaceutical
Technology Co.
Hangzhou Tigermed
Consulting Co., Ltd.
(SZSE:300347)
Hangzhou Tigermed, a chinese CRO, acquired Jyton & Techray, a CRO focused on
medical devices, to expand its clinical study capabilities in China.92.1 92.1 8.9x NA
22-Mar-16Blue Sky Biotech,
Inc.LakePharma, Inc.
LakePharma acquired Blue Sky BioServices. The combined is the largest dedicated
biologics CRO in the United States, providing a broad range of protein and antibody-
related development services to the pharmaceutical and biotechnology markets.
NA NA NA NA
18-Mar-16 Nextrials, Inc.
PRA Health Sciences,
Inc.
(NasdaqGS:PRAH)
PRA Health Sciences acquires Nextrials, company that provides web-based
software solutions for the clinical research industry7.7 7.7 NA NA
9-Mar-16 Clintrax Global, Inc.WIRB - Copernicus
Group, Inc.
WIRB-Copernicus Group (WCG), one of the world’s leading providers of solutions
that measurably improve the quality and efficiency of clinical research, acquired
Clintrax Global, provider of outsourced services for negotiating clinical trial-related
contracts and budgets between biopharmaceutical companies
NA NA NA NA
8-Mar-16eResearchTechnol
ogy, Inc. (ERT)Nordic Capital
Nordic Capital became the new controlling shareholder of the US-based company
eResearchTechnology, Inc. ("ERT" or the "Company"), a leading provider of high-
quality patient safety and efficacy endpoint data collection solutions for use in
clinical drug development
1,800.0 1,800.0 6.0x NA
1-Mar-16 PreClinOmics, Inc.Crown Bioscience,
Inc. (GTSM:6554)
Crown Bioscience, a global drug discovery and development solutions company,
announced the acquisition of PreClinOmics, Inc., an in vivo preclinical company that
specializes in early research in cardiovascular and metabolic diseases (CVMD) as
well as renal disease.
6.5 6.5 NA NA
1-Mar-16Research Across
America Inc.Synexus Synexus has bought trial site network Research Across America (RAA) NA NA NA NA
25-Feb-16Molecular
NeuroImaging LLCinviCRO, LLC
Invicro, LLC, and Molecular NeuroImaging, LLC, both leading providers of imaging
service solutions and analysis software for research and drug development, mergedNA NA NA NA
22-Feb-16 IPM Biotech GmbH BioAgilytix Labs, LLC
BioAgilytix Announced the Acquisition of European-Based IPM Biotech to Expand
and Enhance the Global Reach and Breadth of Their Best-of-Breed Bioanalytical
Capabilities
NA NA NA NA
10-Feb-16 Triacys SASTelemedicine
Technologies S.A.S.
Telemedicine Technologies, a French software engineering company, acquired
Triacys, a French independent Life Sciences technology and services company
supporting clinical trials with innovative solutions.
NA NA NA NA
4-Feb-16Quotient
Bioresearch LimitedPharmaron, Inc.
Pharmaron, a fully integrated contract research organization (CRO) offering
laboratory and manufacturing services, acquired Quotient Bioresearch (Quotient).
Quotient, a UK-based CRO with more than 200 employees, focuses on integrating
radiochemistry and metabolism
NA NA NA NA
1-Feb-16syneed medidata
GmbH
Take Solutions Ltd.
(BSE: 532890)
Take Solutions acquired syneed medidata GmbH, a contract research organization
that provides services for phase II to phase IV clinical trials and for observational
studies
NA NA NA NA
25-Jan-16 Q-Biologicals NV Amatsigroup
Amatsigroup acquires Q-Biologicals and strengthens its offering for international
pharmaceutical groups. Q-Biologicals, a leading-edge provider of process
development and biomanufacturing services.
NA NA NA NA
25-Jan-16 QLife, Inc. M3, Inc. (TSE:2413) M3 acquired Qlife, an operator of multiple healthcare media sites NA NA NA NA
20-Jan-16 MedQualis Inc.
Keyrus Société
Anonyme (ENXTPA:
KEY)
MedQualis, a Canadian Clinical Research Organization announced the Sale of its
Biomedical Research Activities to the Division Keyrus Biopharma, Member of the
Keyrus Group.
NA NA NA NA
19-Jan-16 Clinverse, Inc. BioClinica, Inc.
Bioclinica, a specialty clinical trials services and technology provider, acquired
Clinverse, which automates and manages the entire financial lifecycle of global
clinical trials for contract research organizations (CROs) and pharmaceutical
companies.
NA NA NA NA
31-Dec-15
Columbus Center
for Women's Health
Research
Aventiv Research, Inc.Aventiv, an Ohio-based clinical trial and medical research service, acquired
Columbus Center for Women's Health Research, a provider of clinical studies.NA NA NA NA
31-Dec-15 Ecron AcunovaTake Solutions Ltd.
(BSE:532890)
Chennai-based life sciences technology provider Take Solutions acquired Ecron
Acunova, a clinical research organisation.17.4 17.4 NA NA
28-Dec-15
Sogo Rinsho
Holdings Co., Ltd.
(TSE:2399)
EPS Holdings, Inc.
(TSE:4282)
Sogo Rinsho, a japanese site management and CRO, was acquired by EPS
Holdings82.8 72.2 1.5x 10.3x
17-Dec-15 Clintara, LLC Bracket Global, LLC
Bracket Global, LLC and Clintara merged. Bracket integrated the Clintara platform
of surveillance strategies developed for clinical trials within Bracket’s proprietary
electronic platform for Clinical Outcome Assessments (eCOA).
NA NA NA NA
Source: Annual reports; Lumos Research analysis; “Analysis of the CRO Market”, June 2017, Brocair Partners
Public firmsLatest transactions 6/6
Close Date Target Acquirer Transaction DescriptionTransaction
Value
Enterprise
ValueEV/Revenue EV/EBITDA
16-Dec-15 Co-Formulate Ltd. Pharmaron, Inc.
Pharmaron, a fully integrated contract research organization (CRO) offering
laboratory and manufacturing services,acquired Co-Formulate, a contract
pharmaceutical product developer based in the U.K.
NA NA NA NA
15-Dec-15
Whitehouse
Analytical
Laboratories
Albany Molecular
Research, Inc.
(NasdaqGS:AMRI)
Albany Molecular Research (AMRI), a global contract research and manufacturing
organization, acquired Whitehouse Laboratories, a leading provider of testing
services that includes chemical and material analysis, method development and
validation and quality control verification services
57.0 56.0 5.6x 10.5x
15-Dec-15 Biopta LtdReproCELL, Inc.
(JASDAQ:4978)
The Japanese regenerative medicine company ReproCELL Inc., announced the
acquisition of the Scottish life sciences company, Biopta.8.3 8.3 NA NA
11-Dec-15
The Chemistry
Research Solution
LLC
Abzena Plc (AIM:
ABAZA)
Abzena, a British life sciences technology and services company, acquired The
Chemistry Research Solution, provider of chemical and bioconjugation solutions15.0 15.0 3.3x NA
10-Dec-15WuXi PharmaTech
(Cayman) Inc.
Ally Bridge Group,
Boyu Capital, Ping An
Insurance, Temasek
Holdings, and Hillhouse
The pharmaceutical research and development services provider WuXi
PharmaTech (Cayman) Inc. has completed a US$3.3 billion go-private deal, in which
it has been acquired by a group of private equity investors and company
management
3,431.1 3,092.9 4.4x 21.6x
10-Dec-15 Fluofarma SA Porsolt SASFluofarma, specialized in cell biology and high content analysis, Acquired By Porsolt
SASNA NA NA NA
4-Dec-15 Farm Design, Inc.
Flextronics
International Ltd.
(NasdaqGS:FLEX)
Flextronics International Ltd. (NasdaqGS:FLEX) acquired Farm Design, Inc.,
provider of development and regulatory services for medical, life sciences, and
consumer health companies.
NA NA NA NA
2-Dec-15Clinquest Europe
BVAccelovance, Inc.
Accelovance, a global contract research organization (CRO) focusing in oncology,
vaccines, and general medicine clinical research; acquired Clinquest, Inc. (US) and
Clinquest Services BV (the Netherlands) from Clinquest Group BV
NA NA NA NA
2-Dec-15Quotient Clinical
Limited
GHO Capital Partners
LLP
GHO Capital, the European specialist healthcare investor, announced the
acquisition of Quotient Clinical (Quotient or the Company), a provider of
outsourced, early-stage drug development services to the pharmaceutical industry.
NA NA NA NA
18-Nov-15 Oncotest GmbH
Charles River
Laboratories
International, Inc.
(NYSE:CRL)
Charles River Laboratories International, Inc. (NYSE: CRL) acquired Oncotest
GmbH, a Freiburg, Germany-based contract research organization (CRO) providing
discovery services for oncology
38.3 38.3 NA NA
11-Nov-15 Formex LLC BioDuro LLC
BioDuro, LLC, a global CRO leader focused on preclinical chemistry, biology, and
fully outsourced integrated drug development services for pharmaceutical partners,
announced the merger of its US operations with Formex, LLC, a leader in
pharmaceutical API formulation, development and cGMP manufacturing.
NA NA NA NA
21-Oct-15
Seoul Clinical
Laboratories
(Cytogenetic and
Human Genome
Biocore Co., Ltd
Biocore, a South Korea-based CRO providing research services, acquired the
Cytogenetic and Human Genome Division of South Korea-based Seoul Clinical
Laboratories.
2.4 2.4 NA NA
16-Oct-15Kinesis Pharma
B.V.
Venn Life Sciences
Holdings plc
(AIM:VENN)
Venn Life Sciences (AIM: VENN), a growing Clinical Research Organisation
providing clinical trial management and resourcing solutions to pharmaceutical,
biotechnology and medical device clients, announced the completion of the
acquisition of Kinesis Pharma BV.
7.2 7.2 1.1x 10.7x
14-Oct-15
Yes Pharmaceutical
Development
Services GmbH
PharmaLex GmbHPharmaLex and YES Pharma Services, two renowned service providers in Drug
Development, Regulatory Affairs, and Pharmacovigilance, merged NA NA NA NA
Mean 3.7x 14.4x
Median 3.3x 12.5x
Min 1.1x 10.2x
Max 8.9x 21.6x
Source: Annual reports; Lumos Research analysis; “Analysis of the CRO Market”, June 2017, Brocair Partners
Company ProfilesIQVIA
Key People
SnapshotCompany Overview
• IQVIA is a leading global provider of information, innovative technology solutions and contract
research services focused on using data and science to help healthcare clients find better
solutions for their patients. Formed through the merger of IMS Health and Quintiles, IQVIA offers
a broad range of solutions that harness advances in healthcare information, technology, analytics
and human ingenuity to drive healthcare forward.
• IQVIA enables companies to rethink approaches to clinical development and commercialization,
innovate with confidence as well as accelerate meaningful healthcare outcomes. IQVIA has
approximately 55,000 employees in more than 100 countries, all committed to making the
potential of human data science a reality. IQVIA’s approach to human data science is powered by
the IQVIA CORE™, driving unique actionable insights at the intersection of big data,
transformative technology and analytics with extensive domain expertise.
• IQVIA is a global leader in protecting individual patient privacy. The company uses a wide variety
of privacy-enhancing technologies and safeguards to protect individual privacy while generating
and analyzing the information that helps their customers drive human health outcomes forward.
IQVIA’s insights and execution capabilities help biotech, medical device, and pharmaceutical
companies, medical researchers, government agencies, payers and other healthcare
stakeholders tap into a deeper understanding of diseases, human behaviours and scientific
advances, in an effort to advance their path toward cures.
Ari Bousbib
Chairman and Chief Executive Officer
Michael McDonnell
Executive Vice President and Chief
Financial Officer
W. Richard Staub III
President, Research & Development
Solutions
Financial Overview
HeadquarterDanbury, CT and
Durham, NC
Operating
countries
Canada, Latin
America, Europe,
Middle est, Africa,
Asia Pacific
Foundation 1982 (Quintiles)
ExpertiseClinical Development
and Biopharma
Clinical
Developmen
t Services
Data/IT/Statistics,
Medical
Monitoring/Safety,
Medical Writing,
Project Management,
Protocol
Development,
Regulatory/Quality/Saf
ety,
Site/Study/Investigator
Phases
Bioavailability/Bioequi
valence, Biomarkers,
Phase I-IV, PK/PD,
Specialized Studies
Website www.IQVIA.com
• Neurology/MS
• Oncology
• Diabetes
• Immunology
• Rare Disease
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Commercial Solutions NA 230 323 1,089 3,630
Research & Development Solutions NA 3,050 3,159 3,478 3,647
Integrated Engagement Services NA 885 844 797 783
Reimbursed expenses 1,291 1,295 1,411 1,514 1,679
Revenue 5,099 5,460 5,737 6,878 9,739
Gross profit 1,337 1,482 1,601 2,128 3,438
Operating income 476 599 680 828 822
Income before taxes 323 502 539 479 331
Net income 227 356 387 115 1,309
EPS Basic 1.8 2.8 3.2 0.8 6.0
EPS Diluted 1.8 2.7 3.1 0.8 5.9
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 778 867 977 1,198 959
Total current assets 1,946 2,146 2,412 3,337 3,450
Total non-current assets 1,121 1,160 1,514 17,871 19,292
Total assets 3,067 3,306 3,926 212,018 22,742
Total current liabilities 1,482 1,472 1,594 2,705 2,904
Total non-current liabilities 2,252 2,538 2,896 9,870 11,729
Total liabilities 3,734 4,010 4,491 12,575 14,633
Total stockholders' equity (677.0) (704.0) (564.0) 8,633 8,109
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 397 432 476 860 970
Net cash used for investing activities (240) (173) (67) 1,731 (1,190)
Net cash provided by financing activities 71 (130) (249) (2,284) (72)
Net change in cash 210 89 110 221 (239)
Free cash flow 305 349 397 696 601
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees NA NA NA 50,000 55,000
Therapeutic Expertise
Company ProfilesIQVIA
Multiples
0.00x
0.50x
1.00x
1.50x
2.00x
2.50x
3.00x
3.50x
4.00x
EV Revenue
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
EV EBITDA
0.00x
10.00x
20.00x
30.00x
40.00x
50.00x
EV EBIT
0.00x
20.00x
40.00x
60.00x
80.00x
100.00x
PE
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 99.93 3.1x 17.6x 36.6x 16.1x
Low 87.57 3.0x 15.2x 35.3x 15.1x
Average 98.91 3.3x 17.4x 39.4x 37.9x
High 108.56 3.7x 19.0x 44.2x 91.8x
Estimates vs Actual
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 2,448 2,563 115 4.70
Quarter Ending Dec-17 2,138 2,161 23 1.07
Quarter Ending Sep-17 2,015 2,019 4 0.21
Quarter Ending Jun-17 1,961 1,969 8 0.42
Quarter Ending Mar-17 1,910 1,911 1 0.05
Earnings (per share)
Quarter Ending Mar-18 1.27 1.34 0.07 5.46
Quarter Ending Dec-17 1.34 1.40 0.06 4.15
Quarter Ending Sep-17 1.14 1.19 0.05 4.72
Quarter Ending Jun-17 1.05 1.09 0.04 3.90
Quarter Ending Mar-17 0.95 1.01 0.06 5.83
Evolution of Share Price
80
82
84
86
88
90
92
94
96
98
100
102
104
106
108
110
Share Price
Alicia Carter
Medical Director, LabCorp
Arthur Zebelman
Associate Vice President
Dorothy M. Adcock
Chief Medical Officer
Company ProfilesLabCorp
Key People
SnapshotCompany Overview
• Laboratory Corporation of America Holdings (LabCorp) is a leading global life sciences company
that is deeply integrated in guiding patient care. Through its two business segments, LabCorp
Diagnostics (LCD) and Covance Drug Development (CDD), the Company provides
comprehensive clinical laboratory and end-to-end drug development services.
• Employing nearly 60,000 people worldwide, the Company’s mission is to improve health and
improve lives by delivering world-class diagnostic solutions, bringing innovative medicines to
patients faster, and using technology to improve the delivery of care.
• The Company, headquartered in Burlington, North Carolina, is a Delaware corporation and was
incorporated in 1971. Through a combination of organic growth and disciplined acquisitions,
including the 2015 acquisition of Covance Inc. (Covance) and the 2017 acquisition of Chiltern
International Group Limited (Chiltern), a specialty contract research organization (CRO), the
Company has continually expanded and diversified its business offerings, technological expertise,
geographic reach, revenue base, and financial growth opportunities.
• Today the Company participates in drug discovery from early development to new drug approval
and commercialization, offers a growing portfolio of high-value, high-quality clinical laboratory
tests, and increasingly provides guidance to patients and care providers about how to integrate
drugs and diagnostics into optimal patient care
Financial Overview
HeadquarterBurlington, North
Carolina
Operating
countries
Canada, Latin
America, Europe,
Middle Est, Africa,
Asia Pacific, Australia
Foundation 1971
Expertise
Bioanalytical, Clinical,
Diagnostics and
Toxicology
Clinical
Developmen
t Services
Clinical Training,
Data/IT/Statistics,
Medical
Monitoring/Safety,
Medical Writing,
Project Management,
Protocol
Development,
Regulatory/Quality/Sa
fety,
Site/Study/Investigato
r
Phases
Bioavailability/Bioequi
valence, Dose
Ranging, Phase I-IV,
PK/PD, Specialized
Studies
Website www.labcorp.com
• Allergy
• Diagnostic genetics
• Cardiovascular disease
• Infectious disease
• Endocrinology
• Oncology
• Coagulation
• Pharmacogenetics
• Toxicology
• Medical drug monitoring
Therapeutic Expertise
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
LabCorp Diagnostics (LCD) 5,669 5,838 6,199 6,593 7,170
Covance Drug Development (CDD) 139 173 2,306 2,844 3,037
CDD - reimbursable out-of-pocket expenses - - 175 203 234
Revenue 5,808 6,011 8,680 9,640 10,441
Gross profit 2,223 2,203 2,903 3,181 3,464
Operating income 1,013 928 1,117 1,371 1,435
Income before taxes 916 827 732 1,106 1,135
Net income 574 511 437 732 1,268
EPS Basic 6.4 6.0 4.4 7.1 12.4
EPS Diluted 6.3 5.9 4.3 7.0 12.2
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 404 580 716 434 317
Total current assets 1,432 1,693 2,663 2,479 2,683
Total non-current assets 5,534 5,609 11,559 11,768 13,885
Total assets 6,966 7,302 14,222 14,247 16,568
Total current liabilities 736 976 1,702 1,828 2,046
Total non-current liabilities 3,739 3,505 7,576 6,914 7,692
Total liabilities 4,475 4,481 9,277 8,741 9,738
Total stockholders' equity 2,491 2,821 4,944 5,506 6,830
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 819 739 982 1,176 1,459
Net cash used for investing activities (360) (350) (3,995) (796) (2,229)
Net cash provided by financing activities (518) (201) 3,185 (650) 632
Net change in cash (63) 176 136 (283) (117)
Free cash flow 617 536 727 897 1,144
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees 34,000 48,000 50,000 50,000 60,000
Company ProfilesLabCorp
Multiples
Estimates vs Actual
1.90x
2.00x
2.10x
2.20x
2.30x
2.40x
2.50x
EV Revenue
11.00x
11.50x
12.00x
12.50x
13.00x
13.50x
14.00x
EV EBITDA
14.00x
15.00x
16.00x
17.00x
18.00x
19.00x
EV EBIT
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
PE
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 179.87 2.3x 13.2x 17.5x 14.8x
Low 147.99 2.1x 12.1x 15.7x 13.2x
Average 164.18 2.3x 12.8x 16.6x 17.9x
High 189.41 2.4x 13.7x 18.2x 22.8x
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 2,772 2,848 76 2.75
Quarter Ending Dec-17 2,695 2,702 7 0.25
Quarter Ending Sep-17 2,550 2,598 48 1.86
Quarter Ending Jun-17 2,467 2,498 31 1.27
Quarter Ending Mar-17 2,409 2,408 1 0.05
Earnings (per share)
Quarter Ending Mar-18 2.63 2.78 0.15 5.78
Quarter Ending Dec-17 2.38 2.45 0.07 3.04
Quarter Ending Sep-17 2.39 2.46 0.07 3.08
Quarter Ending Jun-17 2.40 2.47 0.07 2.87
Quarter Ending Mar-17 2.20 2.22 0.02 1.10
Evolution of Share Price
100
105
110
115
120
125
130
135
140
145
150
155
160
165
170
175
180
185
190
195
Share Price
Colin Shannon
President and CEO
Mike Bonello
CFO and Vice President
Samir Shah
Chief Operating Officer
Company ProfilesPRA Health Sciences Inc
Key People
SnapshotCompany Overview
• PRA Health Sciences is a global contract research organization that provides drug development
and clinical testing services to pharmaceutical and biotechnology companies. Its services run
from early- to late-stage clinical trial outsourcing with varying levels of support, including one-off
specialized staffing services to strategic partnerships where PRA handles nearly all aspects of the
trial.
• PRA Health Sciences, providing innovative solutions for their clients is what they do. Side by side
with their clients, they strive to move drug discovery forward, helping them to develop life-saving
and life-improving drugs. With their unique blend of expertise, they provide comprehensive clinical
development services across all phases. From full service clinical development to the pioneering
Embedded Solutions model, PRA provides a broad spectrum of solutions that meet the demands
of a diverse marketplace.
• As a top five CRO, they have worked on 100+ marketed drugs across several therapeutic areas
and conducted the pivotal or supportive trials that led to FDA and/or international regulatory
approval of 75+ such drugs.
Financial Overview
HeadquarterRaleigh, North
Carolina
Operating
countries
USA, Western
Europe, Japan, the
Pacific Basin, South
America, the Middle
East, India, South
Africa
Foundation 1976
Expertise Bioanalytical, Clinical
Clinical
Developmen
t Services
Clinical Training,
Data/IT/Statistics,
Medical
Monitoring/Safety,
Medical Writing,
Project Management,
Protocol
Development,
Regulatory/Quality/Sa
fety,
Site/Study/Investigato
r
Phases
Bioavailability/Bioequi
valence,
Pharmacology/Toxicol
ogy, Phase I-IV,
PK/PD,
Website www.prahs.com
• Biosimilars
• Cardio-Metabolic
• Immunology
• Infectious Diseases
• Neuroscience & Pain
• Oncology & Haematology
• Paediatrics Clinical Trials
• Rare Diseases
• Respiratory
• Vaccine Solutions
Therapeutic Expertise
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Revenue 1,390 1,460 1,614 1,812 2,259
Gross profit 383 407 489 547 665
Operating income 13 57 165 163 177
Income before taxes (83) (42) 115 94 75
Net income (62) (36) 82 68 87
EPS Basic (1.6) (0.8) 1.4 1.1 1.4
EPS Diluted (1.6) (0.8) 1.3 1.1 1.3
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 72 85 121 145 192
Total current assets 458 489 574 625 877
Total non-current assets 1,937 1,750 1,655 1,566 2,481
Total assets 2,395 2,239 2,229 2,190 3,358
Total current liabilities 469 466 530 564 972
Total non-current liabilities 1,458 1,095 996 897 1,456
Total liabilities 1,927 1,562 1,526 1,461 2,427
Total stockholders' equity 467 677 703 729 931
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities (24) 23 154 160 220
Net cash used for investing activities (1,019) (12) (72) (35) (687)
Net cash provided by financing activities 1,115 8 (42) (102) 507
Net change in cash 72 13 36 23 44
Free cash flow (29) (5) 121 127 159
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees NA 10,000 11,000 13,000 15,800
Company ProfilesPRA Health Sciences Inc
Multiples
Estimates vs Actual Evolution of Share Price
0.00x
0.50x
1.00x
1.50x
2.00x
2.50x
3.00x
3.50x
4.00x
EV Revenue
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
30.00x
35.00x
EV EBITDA
0.00x5.00x
10.00x15.00x20.00x25.00x30.00x35.00x40.00x45.00x
EV EBIT
0.00x
10.00x
20.00x
30.00x
40.00x
50.00x
60.00x
70.00x
80.00x
PE
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 93.96 3.0x 25.7x 37.3x 61.4x
Low 73.81 2.6x 20.4x 26.9x 42.9x
Average 83.56 3.0x 24.1x 33.4x 55.1x
High 96.22 3.5x 29.0x 41.7x 71.6x
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 695 702 7 1.03
Quarter Ending Dec-17 544 569 25 4.65
Quarter Ending Sep-17 484 495 10 2.13
Quarter Ending Jun-17 448 458 10 2.23
Quarter Ending Mar-17 420 488 68 16.27
Earnings (per share)
Quarter Ending Mar-18 0.84 0.85 0.01 1.32
Quarter Ending Dec-17 1.02 1.04 0.02 1.48
Quarter Ending Sep-17 0.85 0.88 0.03 4.06
Quarter Ending Jun-17 0.74 0.79 0.05 6.53
Quarter Ending Mar-17 0.60 0.62 0.02 3.11
50
53
56
59
62
65
68
71
74
77
80
83
86
89
92
95
98
101
Share Price
Dr. Steve Cutler
Chief Executive Officer
Mr. Brendan Brennan
Chief Financial Officer
Mr. Diarmaid Cunningham
Chief Administrative Officer
Company ProfilesICON plc
Key People
SnapshotCompany Overview
• ICON is a global provider of outsourced development services to the pharmaceutical,
biotechnology and medical device industries. They specialise in the strategic development,
management and analysis of programmes that support Clinical Development - from compound
selection to Phase I-IV clinical studies.
• They have the operational flexibility to provide development services on a stand-alone basis or as
part of an integrated “full service” solution. They are also an 'end-to-end' Pharmacovigilance
service provider and this includes Post Marketing Surveillance activities too.
• Their services span the entire lifecycle of product development and commercialisation, and can
be adapted to suit small local trials or large global programs.
• ICON have extensive experience in a broad range of therapeutic areas. Managing studies in all
major geographies, they have established solid working relationships with the world’s leading
investigators.
Financial Overview
Headquarter Dublin, Ireland
Operating
countries
Canada, Latin
America, Europe,
Middle est, Africa,
Asia Pacific,
Australia
Foundation 1990
ExpertiseCRO, Clinical
Research
Clinical
Development
Services
Clinical Training,
Data/IT/Statistics,
Medical
Monitoring/Safety,
Medical Writing,
Project Management,
Protocol
Development,
Regulatory/Quality/S
afety,
Site/Study/Investigat
or
Phases
Bioavailability/Bioequ
ivalence, Biomarkers,
Dose Ranging,
Pharmacology/Toxic
ology, Phase I-IV,
PK/PD, Specialized
Studies
Website www.iconplc.com
• Oncology
• Central Nervous System
• Infectious Diseases and Vaccines
• Women’s health therapeutics
• Cardiovascular
• Endocrine and metabolic disorders
• Gastrointestinal
• NASH
• Ophtalmology
• Rare and orphan diseases
• Respiratory
Therapeutic Expertise
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Revenue 1,336 1,503 1,575 1,666 1,758
Gross profit 491 600 666 705 731
Operating income 130 211 282 320 346
Income before taxes 121 203 279 300 328
Net income 103 172 240 262 281
EPS Basic 1.7 2.8 4.1 4.8 5.2
EPS Diluted 1.7 2.7 4.0 4.7 5.1
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 183 119 104 193 283
Total current assets 853 820 864 958 1,101
Total non-current assets 589 709 854 868 1,046
Total assets 1,442 1,529 1,719 1,826 2,147
Total current liabilities 501 538 572 494 566
Total non-current liabilities 31 40 384 386 390
Total liabilities 532 579 956 881 956
Total stockholders' equity 911 950 763 945 1,191
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 221 170 280 259 383
Net cash used for investing activities (184) (112) (205) (75) (178)
Net cash provided by financing activities 29 (116) (81) (94) (119)
Net change in cash 68 (64) (15) 89 90
Free cash flow 192 137 230 217 338
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees 10,300 10,600 11,900 12,500 13,250
Company ProfilesICON plc
Multiples
Estimates vs Actual Evolution of Share Price
0.00x
1.00x
2.00x
3.00x
4.00x
5.00x
EV Revenue
0.00x
5.00x
10.00x
15.00x
20.00x
EV EBITDA
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
EV EBIT
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
30.00x
PE
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 131.70 3.7x 17.7x 20.5x 25.2x
Low 96.48 3.1x 13.8x 16.0x 19.4x
Average 115.52 3.6x 16.0x 18.5x 22.5x
High 137.03 3.9x 18.4x 21.3x 26.2x
70
75
80
85
90
95
100
105
110
115
120
125
130
135
140
145
Share Price
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 623 620 3 0.53
Quarter Ending Dec-17 455 455 1 0.13
Quarter Ending Sep-17 436 440 4 0.90
Quarter Ending Jun-17 431 431 0 0.04
Quarter Ending Mar-17 432 432 0 0.06
Earnings (per share)
Quarter Ending Mar-18 1.42 1.42 0.00 0.04
Quarter Ending Dec-17 1.42 1.43 0.01 1.05
Quarter Ending Sep-17 1.32 1.35 0.03 2.38
Quarter Ending Jun-17 1.30 1.31 0.01 0.96
Quarter Ending Mar-17 1.27 1.29 0.02 1.22
Alistair Macdonald
Chief Executive Officer
Jason Meggs
Chief Financial Officer
Mark Dmytruk
Executive Vice President
Company ProfilesSyneos Health
Key People
SnapshotCompany Overview
• Syneos Health is leading global biopharmaceutical services organization providing product
development and commercial solutions through our clinical end-to-end contract research
organization (“CRO”) and contract commercial organization (“CCO”).
• It offers both standalone and integrated biopharmaceutical solutions ranging from Early Phase
(Phase I) clinical trials to the full commercialization of biopharmaceutical products.
• Created in 2017, through the merger of two industry-leading companies – INC Research and
inVentiv Health – its brings together more than 21,000 clinical and commercial minds with the
ability to support customers in more than 110 countries.
• Its customers include large and small to mid-sized companies in the biopharmaceutical,
biotechnology, and medical device industries.
Financial Overview
Headquart
er
Raleigh, North Caroline,
USA
Operating
countries
Canada, South
America, Europe,
Middle Est, Africa, Asia
Pacific
Foundatio
n2017
Expertise
Clinical Development,
Functional Service
Provider,
Commercialization and
Consulting
Clinical
Developm
ent
Services
Clinical Training,
Data/IT/Statistics,
Medical
Monitoring/Safety,
Medical Writing, Project
Management, Protocol
Development,
Regulatory/Quality/Safe
ty,
Site/Study/Investigator
Phases
Bioavailability/Bioequiv
alence, Biomarkers,
Dose Ranging,
Pharmacology/Toxicolo
gy, Phase I-IV, PK/PD,
Specialized Studies
Website www.iconplc.com
• Early Phase
• Solid Tumors
• Hermatology
• Oncology
• Non Malignant Hermatology
Therapeutic Expertise
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Revenue (Clinical and Commercial Solutions) 652 809 914 1,030 1,852
Reimbursable out-of-pocket expenses 343 369 485 580 820
Revenue 995 1,178 1,399 1,610 2,672
Gross profit 220 295 372 404 621
Operating income 44 95 160 172 158
Income before taxes (31) (28) 131 134 (112)
Net income (42) (23) 117 113 (138)
EPS Basic (0.1) (0.5) 2.0 2.1 (1.9)
EPS Diluted (0.1) (0.5) 2.0 2.0 (1.9)
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 97 126 85 102 321
Total current assets 376 427 422 523 1,422
Total non-current assets 857 818 789 766 5,864
Total assets 1,233 1,245 1,211 1,289 7,286
Total current liabilities 318 380 475 467 1,160
Total non-current liabilities 639 473 519 520 3,104
Total liabilities 957 853 994 987 4,263
Total stockholders' equity 276 392 217 301 3,023
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 37 131 205 109 198
Net cash used for investing activities (18) (28) (21) (31) (1,723)
Net cash provided by financing activities (7) (68) (211) (53) 1,734
Net change in cash 16 29 (41) 17 219
Free cash flow 20 106 184 78 154
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees NA 5,600 6,400 6,800 21,000
Company ProfilesSyneos Health
Multiples
Estimates vs Actual Evolution of Share Price
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 47.50 2.3x 50.9x 45.2x 0.0x
Low 31.70 1.9x 17.6x 19.9x 0.0x
Average 45.77 2.5x 46.5x 37.7x 8.5x
High 59.05 3.9x 80.0x 52.0x 36.6x
0.00x
1.00x
2.00x
3.00x
4.00x
5.00x
EV Revenue
0.00x
20.00x
40.00x
60.00x
80.00x
100.00x
EV EBITDA
0.00x
10.00x
20.00x
30.00x
40.00x
50.00x
60.00x
EV EBIT
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
30.00x
35.00x
40.00x
PE
10
15
20
25
30
35
40
45
50
55
60
65
Share Price
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 1,040 1,061 21 2.05
Quarter Ending Dec-17 760 750 10 1.30
Quarter Ending Sep-17 605 767 162 26.72
Quarter Ending Jun-17 257 258 1 0.52
Quarter Ending Mar-17 251 252 2 0.63
Earnings (per share)
Quarter Ending Mar-18 0.51 0.55 0.04 7.84
Quarter Ending Dec-17 0.56 0.70 0.14 24.56
Quarter Ending Sep-17 0.62 0.54 0.08 12.73
Quarter Ending Jun-17 0.64 0.64 0.00 0.14
Quarter Ending Mar-17 0.59 0.60 0.01 0.89
Dr Werner Lanthaler
Chief Executive Officer
Dr Mario Polywka
Chief Operating Officer
Enno Spillner
Chief Financial Officer
Company ProfilesEvotec AG
Key People
SnapshotCompany Overview
• Evotec is a drug discovery alliance and development partnership company focused on rapidly
progressing innovative product approaches with leading pharmaceutical and biotechnology
companies, academics, patient advocacy groups and venture capitalists. Drug discovery solutions
are provided in form of fee-for-service work, integrated drug discovery alliances, development
partnerships, licensing of innovative drug candidates and consulting arrangements. The Company
operates worldwide and has leading scientific experts, state-of-the-art technologies as well as key
therapeutic expertise in the areas of neuroscience, pain, metabolic diseases, oncology,
respiratory diseases, fibrosis, inflammation and infectious diseases. By leveraging this expertise,
Evotec intends to develop best-in-class and first-in-class differentiated therapeutics on its
systematic, unbiased and comprehensive infrastructure.
• Evotec has long-term discovery alliances with partners including Bayer, Boehringer Ingelheim,
CHDI, Genentech, Janssen Pharmaceuticals, MedImmune/AstraZeneca, Roche and UCB. In
addition, the Company has existing development partnerships and product candidates both in
clinical and pre-clinical development. These include partnerships with Boehringer Ingelheim and
MedImmune in the field of diabetes, with Janssen Pharmaceuticals in the field of depression and
with Roche in the field of Alzheimer’s disease.
• Evotec is built on integrated drug discovery know-how of over 20 years and is a leading player in
the drug discovery field. The Company’s headquarters are located in Hamburg, Germany.
Additional major operating sites exist in Abingdon and Manchester, UK; Göttingen and Munich,
Germany; Princeton, Watertown & Branford, USA; Verona, Italy; Basel, Switzerland as well as
Toulouse, France. Evotec has approx. 2000 employees worldwide.
Financial Overview
Headquarte
rHamburg, Germany
Operating
countries
Italy, Switzerland, UK,
USA, France
Foundation 1993
Expertise
Clinical Development,
Functional Service
Provider,
Commercialization and
Consulting
Clinical
Developme
nt Services
Discovery and Pre
clinical, Drug
substances and
reagents, Formulation,
Pharmacokinetics
Phases
Bioavailability/Bioequiv
alence, Biomarkers,
Dose Ranging,
Pharmacology/Toxicolo
gy, Phase I-IV, PK/PD,
Specialized Studies
Website www.evotec.com/
• Anti-infectives
• Immunology & Inflammation
• Metabolic diseases and
complications
• Neurosciences
• Oncology
Therapeutic Expertise
Income Statements
in EURm FY-13 FY-14 FY-15 FY-16 FY-17
Revenue 86 89 128 165 258
Gross profit 31 29 38 59 83
Operating income 4 2 (3) 37 39
Income before taxes (24) (5) 12 33 26
Net income (25) (7) 17 27 24
EPS Basic (0.2) (0.1) 0.1 0.2 0.2
EPS Diluted (0.2) (0.1) o.12 0.2 0.2
Balance Sheet
in EURm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 46 49 44 84 67
Total current assets 123 125 167 169 180
Total non-current assets 105 99 122 182 487
Total assets 227 225 289 351 667
Total current liabilities 39 33 56 73 246
Total non-current liabilities 29 33 47 65 91
Total liabilities 68 66 103 138 337
Total stockholders' equity - - - - -
Cash flow Statement
in EURm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 7 (4) 16 67 11
Net cash used for investing activities (32) 3 (23) (6) (269)
Net cash provided by financing activities 32 3 2 (20) 241
Net change in cash 7 3 (4) 39 (17)
Free cash flow 1 (9) 4 57 (7)
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees 610 717 1,000 1,200 2,100
Company ProfilesEvotec AG
Multiples
Estimates vs Actual Evolution of Share Price
0.00x
5.00x
10.00x
15.00x
20.00x
EV Revenue
0.00x
40.00x
80.00x
120.00x
160.00x
EV EBITDA
0.00x
20.00x
40.00x
60.00x
80.00x
100.00x
EV EBIT
0.00x
50.00x
100.00x
150.00x
200.00x
PE
5
9
13
17
21
25
Share Price
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 79 79 0 0.40
Quarter Ending Sep-17 59 67 8 14.37
Quarter Ending Jun-17 47 53 6 13.82
Quarter Ending Mar-17 46 50 4 8.86
Quarter Ending Dec-16 39 44 5 11.65
Earnings (per share)
Quarter Ending Mar-18 0.02 0.02 0.00 14.16
Quarter Ending Sep-17 0.04 0.02 0.02 53.81
Quarter Ending Jun-17 0.04 0.02 0.02 42.86
Quarter Ending Mar-17 0.04 0.05 0.01 25.00
Quarter Ending Dec-16 (0.02) 0.12 0.14 (700.00)
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 14.75 7.9x 98.2x 61.0x 108.4x
Low 11.66 6.7x 44.3x 36.3x 70.2x
Average 15.17 10.0x 87.4x 59.3x 108.0x
High 22.40 15.6x 135.7x 85.6x 175.8x
James C. Foster
Chairman & Chief Executive Officer
William D. Barbo
CCO
Davide Molho, D.V.M.
COO
Company ProfilesCharles River
Key People
SnapshotCompany Overview
• Charles River provides essential products and services to help pharmaceutical and biotechnology
companies, government agencies and leading academic institutions around the globe accelerate
their research and drug development efforts.
• Charles River dedicated employees are focused on providing clients with exactly what they need
to improve and expedite the discovery, early-stage development and safe manufacture of new
therapies for the patients who need them.
• With 80 sites around the globe, they are strategically positioned to coordinate worldwide
resources and apply multidisciplinary perspectives in resolving your product’s unique challenges.
Their focus on timeliness and accuracy in every stage of development means you can count on
reliable, reproducible results, every step of the way.
• In October 2003, Charles River Laboratories merged with Inveresk, a UK-owned research
company. The company was known then as Charles River Laboratories. Inveresk specialised in
clinical research and pre-clinical testing, and their main facilities are in Edinburgh, Scotland. In
late 2009, Charles River sold its Clinical Services Division in Edinburgh to Quotient Bioresearch.
• In 2010 Charles River Laboratories attempted to acquire WuXi PharmaTech, a China-based
contract research organization, but the offer was withdrawn when the deal faced opposition from
several large Charles River investors, including Relational Investors, JANA Partners and
Neuberger Berman.
• In January 2018, the company announced it would acquire KWS BioTest for up to £18 million
($24.4 million). In February of the same year Charles River announced it would acquire MPI
Research for $800 million.
Financial Overview
Headquarter Wilmington, USA
Operating
countries
China, Canada,
Australia, Finland,
France, Germany,
Hungary, India,
Ireland, Italy, Japan,
South Korea, Spain
UK, USA
Foundation 1947
ExpertisePharmaceutical,
Biotechnology
Clinical
Development
Services
Data/IT/Statistics,
Medical
Monitoring/Safety
Medical Writing
Project Management
Protocol
Development
Regulatory/Quality/S
afety, Site
Phases
Bioavailability/Bioequ
ivalence, Biomarkers
Pharmacology/Toxic
ology, Phase 1,
PK/PD,
Safety/Tolerability
Specialized Studies,
Drug Interactions
Website www.criver.com
• Cardiovascular Disease
• Infectious Disease
• Inflammation
• Metabolic Disease
• Microbiome Research
• Musculoskeletal Disease
• Neuroscience
• Oncology
• Ophthalmology
• Rare Disease
• Respiratory Disease
Therapeutic Expertise
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
RMS 511 507 473 494 494
DSA 432 538 612 837 980
Manufacturing 221.8 252 278 351 384
Revenue 1,166 1,298 1,363 1,681 1,858
Gross profit 399 473 531 647 702
Operating income 156 178 206 237 287
Income before taxes 138 178 195 223 297
Net income 103 127 149 155 123
EPS Basic 2.2 2.7 3.2 3.3 2.6
EPS Diluted 2,12 2.7 3.1 3.2 2.5
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 156 160 118 118 164
Total current assets 553 607 559 657 827
Total non-current assets 1,092 1,278 1,509 2,055 2,103
Total assets 1,645 1,885 2,068 2,712 2,930
Total current liabilities 247 296 312 430 464
Total non-current liabilities 757 917 1,024 1,445 1,421
Total liabilities 1,004 1,213 1,335 1,875 1,885
Total stockholders' equity 641 672 733 837 1,045
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 207 251 286 298 316
Net cash used for investing activities (74) (298) (320) (686) (73)
Net cash provided by financing activities (84) 61 5 391 (208)
Net change in cash 46 4 (42) 0 46
Free cash flow 168 194 223 243 234
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees 7,700 7,900 8,600 11,000 11,800
Company ProfilesCharles River
Multiples
Estimates vs Actual Evolution of Share Price
2.50x
3.00x
3.50x
4.00x
EV Revenue
10.00x
12.00x
14.00x
16.00x
EV EBITDA
18.00x
20.00x
22.00x
24.00x
EV EBIT
0.00x
20.00x
40.00x
60.00x
PE
80
88
96
104
112
120
Share Price
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 113.54 3.4x 14.6x 22.8x 43.1x
Low 96.72 3.1x 12.7x 20.0x 24.4x
Average 106.96 3.3x 13.9x 21.6x 34.4x
High 118.09 3.6x 15.0x 23.5x 45.9x
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 480 494 14 2.84
Quarter Ending Dec-17 475 478 4 0.82
Quarter Ending Sep-17 459 464 6 1.20
Quarter Ending Jun-17 458 469 11 2.42
Quarter Ending Mar-17 437 446 9 1.99
Earnings (per share)
Quarter Ending Mar-18 1.26 1.38 0.12 9.30
Quarter Ending Dec-17 1.25 1.40 0.15 11.70
Quarter Ending Sep-17 1.22 1.30 0.08 6.57
Quarter Ending Jun-17 1.22 1.29 0.07 5.83
Quarter Ending Mar-17 1.14 1.29 0.15 13.43
August Troendle, MD
President and CEO
Jesse Geiger, CPA, BBA
COO of Laboratory Operations and
CFO of Medpace
Susan Burwig, MA, BSN
Executive Vice President, Operations
Company ProfilesMedpace Holdings
Key People
SnapshotCompany Overview
• Medpace Holdings, Inc., a clinical research organization, provides clinical development services
for pharmaceutical and biotechnology industries. It specializes in phase I-IV core development
services for drug, biologic, and device programs.
• Medpace is the only global CRO with a fully integrated Clinical Research Campus.
• With the CRO headquartered beside critical supporting services, they are able to build greater
collaboration, efficiency, and streamlined execution – which drives better results. Also located on
the research campus are these wholly-owned subsidiaries:
1. Central Laboratories
2. Clinical Pharmacology Unit
3. Bioanalytical Laboratory
4. Core Laboratories
• In February 2014, Medpace was sold to private equity firm Cinven by CCMP Capital for around
$900 million.
• On August 11, 2016 Medpace (MEDP) went public with an IPO consisting of 8,050,000
shares.
Financial Overview
Headquarter Ohio, USA
Operating
countries
Europe, South
America, India,
Australia, China,
Japan, South Africa
Foundation 1992
Expertise
Diagnostics
Medical Device
Pharma/Biotech
Clinical
Development
Services
Data/IT/Statistics,
Medical Writing
Project Management
Regulatory/Quality/S
afety,
Site/Study/Investigat
or
Phases
Bioavailability/Bioequ
ivalence, Imaging -
Scintography & MRI
Phase 1
Phase 4
Safety/Tolerability
Specialized Studies
Website www.medpace.com
• Cancer
• Cardiovascular
• CNS
• Endocrine/Metabolism
• Genitourinary
• Infectious Diseases
Therapeutic Expertise
Income Statements
in USDm FY-15 FY-16 FY-17
Revenue 359 422 436
Gross profit 156 172 175
Operating income 30 52 65
Income before taxes -8 22 57
Net income -9 13 39
EPS Basic
EPS Diluted
Balance Sheet
in USDm FY-15 FY-16 FY-17
Cash and cash equivalents 15 37 26
Total current assets 95 133 130
Total non-current assets 889 846 821
Total assets 984 979 951
Total current liabilities 134 169 193
Total non-current liabilities 437 200 254
Total liabilities 571 268 447
Total stockholders' equity 413 611 504
Cash flow Statement
in USDm FY-15 FY-16 FY-17
Net cash provided by operating activities 84 92 97
Net cash used for investing activities (6) (13) (12)
Net cash provided by financing activities (116) (58) (98)
Net change in cash (39) 20 (11)
Free cash flow 78 78 85
Other Stats
FY-15 FY-16 FY-17
N. of employees NA 2,000 2,500
Company ProfilesMedpace Holdings
Multiples
Estimates vs Actual Evolution of Share Price
0.00x
1.00x
2.00x
3.00x
4.00x
5.00x
EV Revenue
0.00x
4.00x
8.00x
12.00x
16.00x
20.00x
EV EBITDA
0.00x
5.00x
10.00x
15.00x
20.00x
25.00x
30.00x
EV EBIT
0.00x
15.00x
30.00x
45.00x
60.00x
75.00x
PE
15
20
25
30
35
40
45
50
Share Price
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 43.61 3.5x 15.3x 26.5x 34.1x
Low 27.27 2.8x 11.3x 21.2x 26.6x
Average 35.76 3.4x 13.6x 24.6x 42.5x
High 45.46 3.8x 15.9x 27.5x 58.9x
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 100 163 63 63.33
Quarter Ending Dec-17 97 99 2 2.15
Quarter Ending Sep-17 95 99 4 3.72
Quarter Ending Jun-17 93 95 2 1.99
Quarter Ending Mar-17 94 94 0 0.28
Earnings (per share)
Quarter Ending Mar-18 0.44 0.55 0.11 26.23
Quarter Ending Dec-17 0.38 0.39 0.01 1.46
Quarter Ending Sep-17 0.36 0.40 0.04 12.01
Quarter Ending Jun-17 0.30 0.38 0.08 27.30
Quarter Ending Mar-17 0.37 0.34 0.03 7.23
Jonathan Hunt
Chief Executive Officer
Manoj Nerurkar, Ph.D.
Chief Operating Officer
M. B. Chinappa
President (Finance) & Chief Financial
Officer
Company ProfilesSyngene International
Key People
SnapshotCompany Overview
• Syngene International is one of the leading global CROs offering a suite of integrated, end-to-end
discovery, development and manufacturing services for novel molecular entities across industrial
sectors including pharmaceutical, biotechnology, agrochemicals, consumer health, animal health,
cosmetic and nutrition companies.
• Syngene has state-of-the-art research facilities certified with ISO 9001:2008, ISO 14001:2004,
and OHSAS 18001:2007. Their animal facilities are GLP certified by the Indian authorities and
AAALAC accredited. Over the last 20+ years, thet have successfully offered these services to
more than 310 clients including start-up companies, large pharma/ biotech, agrochemical,
chemical, nutrition and animal health companies in the USA, Europe and the Asia Pacific
including Japan.
• Their integrated discovery and development platforms help organisations conduct discovery (from
hit to candidate selection), development (including pre-clinical and clinical studies, analytical and
bio-analytical evaluation, formulation development and stability studies) and pilot manufacturing
(scale-up, pre-clinical and clinical supplies) with a distinctive economic advantage.
Financial Overview
Headquarter Bangalore, India
Operating
countries
Europe, Asia and
Japan
Foundation 1994
Heart
Monitoring
Clinical
Research
Health
Management
CRO, Clinical
Development
Services, CMO,
Chemistry, Biology
and Biologics,
Bioinformatics
Clinical
Development
Services
Data/IT/Statistics,
Medical
Monitoring/Safety,
Medical Writing,
Project Management,
Regulatory/Quality/S
afety,
Site/Study/Investigat
or
Phases
Bioavailability/Bioequ
ivalence,
Pharmacology/Toxic
ology, Phase 1,
Phase 2, PK/PD,
Specialized Studies
Websitewww.syngeneintl.co
m
• Cancer
• CNS
• Dermatology
• Endocrine/Metabolism
• Infectious Diseases
• Inflammation/Immune
• Orthopaedics
Therapeutic Expertise
Income Statements
in INRm FY-14 FY-15 FY-16 FY-17
Contract research and manufacturing 6,995 8,599 11,070 12,009
Revenue 6,995 8,599 11,070 12,009
Gross profit 5,081 6,209 7,966 8,791
Operating income 1,485 2,015 2,606 2,704
Income before taxes 1,557 2,035 2,582 3,465
Net income 1,339 1,750 2,212 2,873
EPS Basic 7.2 9.2 11.4 14.7
EPS Diluted 6.9 8.9 11.1 14.6
Balance Sheet
in INRm FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 916 1,157 7,199 5,273
Total current assets 6,340 5,858 13,484 15,231
Total non-current assets 5,569 8,357 10,411 12,507
Total assets 11,909 14,215 23,895 27,738
Total current liabilities 4,624 4,752 5,360 5,993
Total non-current liabilities 692 1,014 8,007 7,614
Total liabilities 5,316 5,766 13,367 13,607
Total stockholders' equity 6,593 8,449 10,528 14,131
Cash flow Statement
in INRm FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 2,995 185 3,124 3,997
Net cash used for investing activities (3,472) 120 (7,488) (4,691)
Net cash provided by financing activities 1,554 (101) 7,094 (808)
Net change in cash 798 239 2,716 (1,528)
Free cash flow 1,997 (1,854) 204 913
Other Stats
FY-14 FY-15 FY-16 FY-17
N. of employees 2,167 2,967 3,492 4,138
Company ProfilesSyngene International
Multiples
Estimates vs Actual Evolution of Share Price
0.00x
4.00x
8.00x
12.00x
EV Revenue
0.00x
10.00x
20.00x
30.00x
EV EBITDA
0.00x
10.00x
20.00x
30.00x
40.00x
EV EBIT
0.00x
15.00x
30.00x
45.00x
60.00x
PE
200
350
500
650
800
Share Price
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 603.40 8.1x 22.3x 32.5x 39.3x
Low 437.80 6.7x 18.4x 24.9x 29.9x
Average 547.88 8.1x 21.7x 30.0x 36.6x
High 679.20 9.9x 26.2x 36.8x 44.3x
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 3,925 4,091 166 4.24
Quarter Ending Dec-17 3,629 3,877 248 6.82
Quarter Ending Sep-17 3,095 3,352 257 8.29
Quarter Ending Jun-17 2,953 2,911 42 1.42
Quarter Ending Mar-17 3,718 2,913 805 21.64
Earnings (per share)
Quarter Ending Mar-18 4.54 4.25 0.29 6.39
Quarter Ending Dec-17 4.20 4.13 0.07 1.67
Quarter Ending Sep-17 3.50 3.87 0.37 10.57
Quarter Ending Jun-17 3.80 3.13 0.67 17.63
Quarter Ending Mar-17 4.00 3.95 0.05 1.25
Joseph H. Capper
President and Chief Executive Officer
Heather Getz, CPA
Executive Vice President and Chief
Financial Officer
Peter Ferola
General Counsel and Senior Vice
President
Company ProfilesBioTelemetry
Key People
SnapshotCompany Overview
• BioTelemetry, Inc. provides monitoring services and digital population health management for
healthcare providers, medical device manufacturing and centralized core laboratory services for
clinical research. Since we became focused on cardiac monitoring in 1999, we have developed a
proprietary integrated patient management platform that incorporates a wireless data
transmission network, U.S. Food and Drug Administration (“FDA”) cleared algorithms, medical
devices and 24-hour monitoring service centers.
• BioTelemetry operates under three reportable segments:
• The Healthcare segment, which generated 81% of our revenue in 2017, is focused on the
diagnosis and monitoring of cardiac arrhythmias or heart rhythm disorders. They offer
cardiologists and electrophysiologists, neurologists and primary care physicians a full spectrum of
solutions which provides them with a single source of cardiac monitoring services. These services
range from the differentiated mobile cardiac telemetry service (“MCT”), to event, traditional Holter,
extended-wear Holter, Pacemaker and International Normalized Ratio (“INR”) monitoring.
• The Research segment, which generated 14% of our revenue in 2017, is engaged in central
core laboratory services providing cardiac monitoring, imaging services, scientific consulting and
data management services for drug and medical device trials.
• The Technology segment, which generated 5% of our revenue in 2017, focuses on the
development, manufacturing, testing and marketing of cardiovascular and blood glucose
monitoring devices to medical companies, clinics and hospitals
Financial Overview
Headquarter Malvern, USA
Operating
countriesUK, Japan
Foundation 2013
Heart
Monitoring
Clinical
Research
Health
Management
Heart Monitoring,
Clinical Research,
Health Management
Clinical
Development
Services
Remote Monitoring
Solutions e Clinical
Research- cardiac,
imaging
Phases I, II, III, IV
Website www.gobio.com
• Cardiac Safety
• Cardiac Outpatient Telemetry
• Oncology
Therapeutic Expertise
Income Statements
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Healthcare 100 133 146 166 234
Research 20 20 22 33 39
Technology 9 14 11 10 14
Revenue 130 167 179 208 287
Gross profit 79 93 107 129 172
Operating income 1 (4) 10 18 30
Income before taxes (7) (12) 8 16 (10)
Net income (7) (10) 7 53 (17)
EPS Basic (0.3) (0.4) 0.3 1.9 (0.5)
EPS Diluted 0.3 0.4 0.3 1.8 0.5
Balance Sheet
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Cash and cash equivalents 22 20 19 23 36
Total current assets 44 49 47 60 90
Total non-current assets 43 75 77 139 434
Total assets 88 125 124 199 525
Total current liabilities 19 35 24 32 51
Total non-current liabilities 2 26 24 29 223
Total liabilities 21 61 48 60 274
Total stockholders' equity 67 64 76 139 251
Cash flow Statement
in USDm FY-13 FY-14 FY-15 FY-16 FY-17
Net cash provided by operating activities 11 9 14 39 24
Net cash used for investing activities (8) (27) (14) (36) (177)
Net cash provided by financing activities 1 16 (2) 1 166
Net change in cash 4 (2) (1) 4 13
Free cash flow 3 (4) 1 28 10
Other Stats
FY-13 FY-14 FY-15 FY-16 FY-17
N. of employees 622 922 938 1,087 1,600
Company ProfilesBioTelemetry
Multiples
Estimates vs Actual Evolution of Share Price
0.00x
2.00x
4.00x
6.00x
EV Revenue
0.00x
20.00x
40.00x
60.00x
EV EBITDA
0.00x
40.00x
80.00x
120.00x
160.00x
200.00x
EV EBIT
0.00x
10.00x
20.00x
30.00x
PE
15
20
25
30
35
40
45
50
Share Price
Share price EV/Revenue TTM EV EBITDA TTM EV EBIT TTM PE TTM
Latest 46.45 5.5x 47.0x 44.7x 0.0x
Low 24.15 3.8x 32.4x 30.8x 0.0x
Average 34.27 4.6x 41.4x 70.6x 11.4x
High 46.55 5.6x 50.4x 152.4x 26.9x
Estimate Actual Difference Surprise %
SALES (in millions)
Quarter Ending Mar-18 91.58 94.50 2.92 3.19
Quarter Ending Dec-17 88.30 91.74 3.44 3.90
Quarter Ending Sep-17 82.07 81.02 1.05 1.28
Quarter Ending Jun-17 58.39 58.13 0.26 0.45
Quarter Ending Mar-17 55.57 55.88 0.31 0.56
Earnings (per share)
Quarter Ending Mar-18 0.23 0.39 0.16 67.24
Quarter Ending Dec-17 0.24 0.32 0.08 34.96
Quarter Ending Sep-17 0.25 0.16 0.09 34.88
Quarter Ending Jun-17 0.21 0.23 0.02 8.24
Quarter Ending Mar-17 0.16 0.16 0.00 0.00