investorscraft@gmail.com

Intrinsic ValueUni-Bio Science Group Limited (0690.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Uni-Bio Science Group Limited is a Hong Kong-based biopharmaceutical company focused on the research, development, manufacturing, and commercialization of innovative biological and chemical drugs for the treatment of human diseases, primarily within the People's Republic of China. The company operates in the highly specialized and competitive biotechnology sector, leveraging its expertise in developing prescription pharmaceuticals that address significant unmet medical needs in areas such as wound healing, ophthalmology, severe fungal infections, and diabetes management. Its core revenue model is built on the sales of its approved products, including GeneTime for wound healing, GeneSoft eye drops, Pinup for fungal infections, and Bokangtai for Type 2 diabetes, while simultaneously investing in a pipeline of novel drug candidates like Uni-E4 and Uni-PTH to drive future growth. The firm's market positioning is that of a niche player with a targeted portfolio, competing against larger multinational pharmaceutical companies by focusing on specific therapeutic areas and leveraging its local manufacturing and distribution capabilities within China's vast healthcare market. Its strategy involves a combination of commercializing existing products and advancing its R&D pipeline to secure long-term value in the dynamic and rapidly evolving Chinese pharmaceutical industry.

Revenue Profitability And Efficiency

The company generated HKD 553 million in revenue for the period, demonstrating its commercial presence in the pharmaceutical market. It achieved a net income of HKD 82.8 million, indicating profitability from its operations. Operating cash flow was positive at HKD 66.7 million, supporting ongoing business activities without significant capital expenditure requirements during this fiscal year.

Earnings Power And Capital Efficiency

Uni-Bio Science reported diluted earnings per share of HKD 0.0135, reflecting its earnings capacity relative to its substantial share base. The company maintained zero capital expenditures for the period, suggesting efficient utilization of existing production assets or a pause in significant expansion investments. This approach has supported positive cash generation from core operations.

Balance Sheet And Financial Health

The company maintains a conservative financial position with HKD 65 million in cash and equivalents against HKD 115.2 million in total debt. This moderate leverage ratio provides financial flexibility while supporting ongoing R&D initiatives. The balance sheet structure appears adequate for current operational needs without excessive financial risk.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing HKD 0.00277 per share, indicating a commitment to returning capital to shareholders despite its growth-oriented biotechnology focus. This balanced approach suggests management's confidence in maintaining both operational growth and shareholder returns, though the dividend yield remains modest relative to the share price.

Valuation And Market Expectations

With a market capitalization of approximately HKD 950.6 million, the market values the company at roughly 1.7 times revenue and 11.5 times earnings. The negative beta of -0.038 suggests low correlation with broader market movements, which is atypical for biotechnology stocks and may reflect unique investor perceptions or trading patterns specific to this security.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused portfolio of approved pharmaceuticals and promising pipeline candidates targeting significant medical conditions in China's growing healthcare market. Its outlook depends on successful commercialization of existing products and advancement of R&D candidates, particularly in the competitive diabetes and osteoporosis treatment segments where innovation drives market success.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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