Sun Pharma -
Update on the acquisition of Organon -
Sun pharma acquired Organon Ltd for 1.12 lakh cr in late Apr 26 - in all cash deal ( shall be paying aprox 30k cr to Organon’s shareholders + shall retire their debt worth aprox 81.6k cr ). They have cash on books of aprox. They have a cash on books of aprox 30k cr. Shall take on US denominated Debt for the residual funding. The deal shall close by early CY 27
The merged entity’s combined EBITDA shall be 18k cr ( Organon’s LY EBITDA ) + 15.2 k cr ( Sun’s LY’s EBITDA )= 33.2k cr. Debt on books for the combined entity should be in the range of 81.6k cr. Annual debt repayment burden shall be around 5.7k cr ( assuming borrowing costs @ around 7 pc ). Prima facie - looks like a lucrative deal for Sun Pharma
Some highlights wrt Organon’s business -
Has 6 manufacturing sites across EU and EMs
Has 15 brands clocking annual sales > 900 cr each
Has commercialised 7 Biosimilars with revenues > 6300 cr
Has been maintaining EBITDA margins > 30 pc over last 5 yrs
Before paying interest costs, have been generating cash > 9500 cr for last 2 yrs
Organon has a proven track record of commercialising complex products like - Nexplanon ( hormone-releasing birth control implant used by women to prevent pregnancy up to 5 years ), NuvaRing ( a small flexible vaginal ring that releases a combination of estrogen and progestin to prevent pregnancy ). Naxplanon and NuvaRing have annual revenues of 9100 cr and 1080 cr respectively. Combined, they clock sales > 10k cr
Organon’s popular brands include -
Biosimilars -
Hadlima ( Adalimubab ) > $ 200 million, sells in US, Canada, Aus, Brazil, KSA
Renflexis ( Infliximab ) > $ 200 million, sells in US, Canada, Brazil, Aus
Ontruzant ( Trastuzumab ) > $ 140 million, sells in US, EU, Brazil, Canada
Aybintio ( Bevacizumab ) > $ 60 million, sells in EU, Canada
Women’s health -
Nexplanon ( contraceptive implant ) > $ 900 million, sells in US,LatAm, EU, Aus, EM
Follistim ( FSH stimulation ) > $ 260 million, sells in 90 + countries
Marvelon ( daily oral contraceptive ) > $ 130 million, sells in Asia, LatAm, EU
NuvaRing ( monthly vaginal contraceptive ring ) > $ 90 million, sells in US + EU + Aus
Ganirilex ( GnRH antagonist for IVF ) > $ 100 million, sells in US, EU, Canada, Aus, ME
Elonva ( sustained release FSH for IVF ) > $ 60 million, EU, select non US mkts
Other brands -
Vtama ( plaque psoriasis ) > $ 120 million, sells in US
Emgality ( prevents migraine ) > $ 170 million, sells in EU, Canada, ME, LatAm
Nasonex ( to treat allergic rhinitis ) > $ 300 million, sells in China, Japan, ME, EU
Singulair ( used to treat asthma ) > $ 200 million, sells in China, Japan
Arcoxia ( used to treat osteoarthritis ) > 300 million, sells in Asia, latAm, EU, ME
The combined entity is expected to produce free cash worth > 17k cr after paying annual interest payments of aprox 5.7k cr. Theoretically, Sun pharma ( combined entity ) may be able to pay off the entire debt in about 4-5 yrs
Sun Pharma’s 20 pc revenues come from innovative / speciality products. The combined entity’s share of revenues from speciality / innovative products would now stand @ 27 pc
The merged entity ( being a large one + a major player in Women’s health and Derma segments ) should get a lot of in-licensing opportunities in future. This also gives a clean entry to Sun in Biosimilars business
Notes from concall held post the acquisition -
Management sounded committed to pay down the debt as soon as possible
The combined entity shall be clocking > 1000 cr in sales in 18 countries
Innovative brands contribute to 33 pc of Organon’s revenues
Biosimilars contribute to aprox 6500 cr in sales for Organon ( growing @ a CAGR of 13 pc over last 5 yrs )
Some of Sun Pharma’s top brands include -
Illumya ( to treat plaque psoriasis ) > $ 700 million
Odomzo ( to treat basal cell carcinoma ) > $ 200 million
Cequa ( to treat dry eye disease ) > $ 150 million
Winlevi ( Anti Acne ) > $ 100 million
Levulan ( to treat keratosis ) > $ 50 million
Absorica ( anti acne ) > $ 50 million
Leqselvi ( to treat Alopecia Areata ) > $ 50 million
Unloxcyt ( cutaneous SCC ) > $ 50 million
Rosuvas ( cardiovascular drug ) > $ 50 million
Volini ( anti inflammatory ) > $ 40 million
Over and above the 15 odd innovative drugs + Biosimilars that clock > 1000 cr in sales ( each ) for Organon, they also have a set of another 50 odd very strong branded generics sold worldwide ( with healthy sales run rate ). These brands can help Sun cross sell its own brands across a wide geographical spread
Combined entity’s geographical split of revenues -
US - 27 pc
India - 17 pc
EMs - 29 pc ( includes China, LatAm, Africa, Russia, CIS, SE Asia, Eastern Europe, ME, SK )
RoW - 28 pc ( includes Western Europe, Canada, Japan, Aus, NZL, Israel etc )
Combined entity’s brand positioning wise sales -
Innovative products - 27 pc
Branded generics - 51 pc
Generics - 15 pc
Biosimilars - 6 pc
APIs - 2 pc
Sun’s entry into China via Organon is a key positive for the company. Organon currently clocks > $ 800 million in sales in China. They have 8 large brands present in China - growing in single digits. It gives a ready platform to Sun to introduce their innovative products into China. SK is another key mkt where Sun would get an entry
Aim to save costs worth > 3000 cr / yr in next 3-4 yrs !!!
Organon’s current cost of debt is around 5-5.5 pc
In-Licensing innovative drugs and Biosimilars shall be major growth drivers going forward. With the improved scale and reach, their ability to in-license and sell across the globe shall improve meaningfully. In-Licensing would require additional investments. They won’t shy away from the same
According to the management - cross selling and sales synergies opportunities in EU and EMs is a mouth watering opportunity for the combined entity. Haven’t put a number to it as yet
Aim to launch a number of brand extensions iro Organon’s established ( branded generics ) products - in order to rejuvenate their growth rates
Acquisition is going to be EPS accretive from Day 1
Sun’s innovative portfolio shall now have a wider platform ( globally ) - so they can now be commercialised in mkts where they r presently absent
Disc: studying, not SEBI registered, posted only for educational purposes