investorscraft@gmail.com

Intrinsic ValueEssex Bio-Technology Limited (1061.HK)

Previous CloseHK$4.22
Intrinsic Value
Upside potential
Previous Close
HK$4.22

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

Essex Bio-Technology Limited is a specialized biopharmaceutical company focused on developing and commercializing innovative growth factor-based therapeutics primarily for ophthalmic and surgical applications. The company operates through two distinct segments: Ophthalmic Products and Surgical Products, with its core revenue model centered on proprietary recombinant basic fibroblast growth factor (bFGF) technology. Essex Bio's flagship Beifushu series dominates its product portfolio, addressing various ocular surface diseases through multiple formulations including eye drops, gels, and unit-dose solutions. The company maintains a strategic position within China's rapidly expanding specialty pharmaceuticals market, leveraging its deep research capabilities and established distribution network. Essex Bio supplements its proprietary offerings with third-party ophthalmic and surgical products, creating a diversified revenue stream while expanding its market reach. The company's niche focus on growth factor therapeutics provides competitive differentiation in both domestic and international markets, supported by licensing agreements with partners like Mitotech S.A. for additional product development.

Revenue Profitability And Efficiency

Essex Bio generated HKD 1.67 billion in revenue for the period, demonstrating solid top-line performance in its specialized pharmaceutical markets. The company maintained strong profitability with net income of HKD 307 million, reflecting effective cost management and operational efficiency. Operating cash flow of HKD 368 million significantly exceeded capital expenditures, indicating robust cash generation from core business activities.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.53, showcasing its earnings capacity relative to its equity base. Operating cash flow substantially exceeded net income, suggesting high-quality earnings with strong cash conversion. Moderate capital expenditures of HKD 44 million indicate disciplined investment in maintaining and expanding production capabilities without excessive capital intensity.

Balance Sheet And Financial Health

Essex Bio maintains a conservative financial position with HKD 557 million in cash and equivalents against total debt of HKD 187 million. This substantial cash cushion provides financial flexibility and strategic optionality. The low debt level relative to cash reserves indicates minimal financial risk and strong liquidity management.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of HKD 0.14, representing a sustainable payout ratio given its earnings and cash flow generation. The balance between reinvestment for growth and returning capital to shareholders reflects a mature yet growth-oriented capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.01 billion, the company trades at reasonable multiples relative to its earnings and revenue. The negative beta of -0.122 suggests low correlation with broader market movements, potentially appealing to investors seeking defensive characteristics within the healthcare sector.

Strategic Advantages And Outlook

Essex Bio's proprietary bFGF technology platform and established product portfolio provide sustainable competitive advantages in specialized pharmaceutical markets. The company's focus on ophthalmology and wound care positions it well in China's aging demographic trends. Strategic licensing agreements and ongoing R&D investments support long-term growth potential in both domestic and international markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statement data

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