investorscraft@gmail.com

Intrinsic ValueRegent Pacific Group Limited (0575.HK)

Previous CloseHK$1.00
Intrinsic Value
Upside potential
Previous Close
HK$1.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Endurance RP Limited operates as a specialized investment holding company with a strategic focus on the healthcare and life sciences sectors across Greater China and Europe. The company maintains a dual-segment approach comprising Biopharma operations and Corporate Investments. Its biopharma division concentrates on the research, development, and commercialization of pharmaceutical products targeting urological disorders, while simultaneously pioneering artificial intelligence systems for comprehensive aging tracking across multiple biological levels. The corporate investment segment engages in strategic positions across both listed and unlisted entities, supplemented by management and corporate finance advisory services. This hybrid model positions the company at the intersection of healthcare innovation and financial investment, leveraging specialized sector knowledge to identify value opportunities in rapidly evolving medical markets while maintaining a diversified exposure through its investment portfolio.

Revenue Profitability And Efficiency

The company reported minimal revenue of HKD 719,000 alongside a significant net loss of HKD 4.48 million, reflecting the early-stage nature of its biopharma investments and development activities. Operating cash flow remained negative at HKD 4.13 million, indicating ongoing investment requirements without corresponding revenue generation. This financial profile is characteristic of development-stage healthcare companies prioritizing research over immediate profitability.

Earnings Power And Capital Efficiency

Current earnings power remains constrained with a diluted EPS of -HKD 0.0196, demonstrating the company's pre-revenue status in its core biopharma operations. Capital expenditures were minimal at HKD 6,000, suggesting limited investment in physical assets while focusing resources on research and development activities. The negative cash flow from operations highlights the capital-intensive nature of the company's current development phase.

Balance Sheet And Financial Health

The balance sheet shows modest liquidity with cash and equivalents of HKD 2.10 million against total debt of HKD 1.20 million, indicating a manageable debt position. The company maintains a relatively clean capital structure with no dividend payments, preserving cash for operational needs. The limited cash position relative to ongoing cash burn rates suggests potential future funding requirements.

Growth Trends And Dividend Policy

The company maintains a zero-dividend policy, consistent with its growth-focused strategy of reinvesting all available resources into research and development activities. Current financial trends indicate a pre-revenue growth phase typical of early-stage healthcare companies, with performance metrics primarily reflecting investment in future capabilities rather than current operational scale.

Valuation And Market Expectations

With a market capitalization of approximately HKD 224.7 million, the market appears to be valuing the company based on its intellectual property portfolio and future potential rather than current financial performance. The beta of 1.028 suggests market sensitivity slightly above average, reflecting the speculative nature of healthcare development-stage investments.

Strategic Advantages And Outlook

The company's strategic positioning in specialized urological pharmaceuticals and AI-driven aging tracking represents a niche approach within healthcare innovation. Its hybrid model combining direct biopharma operations with strategic investments provides diversification while maintaining sector focus. Success will depend on clinical development milestones, regulatory approvals, and the ability to secure additional funding to advance its pipeline programs toward commercialization.

Sources

Company filingsHong Kong Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount