investorscraft@gmail.com

Intrinsic ValueJacobio Pharmaceuticals Group Co., Ltd. (1167.HK)

Previous CloseHK$5.90
Intrinsic Value
Upside potential
Previous Close
HK$5.90

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

Jacobio Pharmaceuticals operates as a clinical-stage biotechnology company specializing in the discovery and development of innovative oncology therapies targeting difficult-to-treat cancers. The company's core revenue model combines strategic collaborations with pharmaceutical partners and potential future royalty streams from successfully commercialized drugs. Jacobio's pipeline focuses on novel mechanisms including allosteric SHP2 inhibitors, KRAS G12C targeting compounds, and BET protein inhibitors, positioning it within the competitive precision oncology landscape. The company maintains a specialized niche in targeting validated oncogenic pathways with high unmet medical needs, particularly in esophageal cancer, hepatocellular carcinoma, and PD-1 resistant cancers. Its collaboration with AbbVie for SHP2 inhibitor development demonstrates validation of its research platform while providing non-dilutive funding. Jacobio's Beijing-based research operations leverage China's growing biopharmaceutical ecosystem while maintaining global development ambitions for its clinical assets.

Revenue Profitability And Efficiency

Jacobio generated HKD 155.7 million in revenue during the period, primarily from collaboration agreements, while reporting a net loss of HKD 155.7 million. The company's clinical-stage status results in significant R&D expenditures that outweigh current revenue streams. Operating cash flow was negative HKD 74.1 million, reflecting the capital-intensive nature of drug development and ongoing clinical trial investments without commercial product sales.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its pre-commercial status, with diluted EPS of -HKD 0.20. Capital efficiency is directed toward advancing multiple clinical programs, particularly its SHP2 inhibitors and KRAS-targeting compounds. The absence of capital expenditures suggests a focus on clinical development rather than manufacturing infrastructure, consistent with its asset-light development strategy.

Balance Sheet And Financial Health

Jacobio maintains a strong liquidity position with HKD 1.17 billion in cash and equivalents against HKD 152.1 million in total debt, providing substantial runway for ongoing operations. The conservative debt level and substantial cash reserves support continued R&D investment without immediate financing needs. The balance sheet structure reflects typical biotech characteristics with high cash balances funding development activities.

Growth Trends And Dividend Policy

As a development-stage company, Jacobio prioritizes pipeline advancement over shareholder returns, maintaining a zero dividend policy. Growth is measured through clinical milestones rather than financial metrics, with progression of multiple candidates including JAB-3312, JAB-3068, and JAB-21822 through various trial phases. The AbbVie collaboration provides validation and potential future revenue streams upon successful development.

Valuation And Market Expectations

With a market capitalization of HKD 8.65 billion, the market attributes significant value to Jacobio's pipeline potential rather than current financial performance. The beta of 0.59 indicates lower volatility than the broader market, possibly reflecting investor recognition of the long-term nature of drug development. Valuation primarily reflects anticipated clinical successes and partnership opportunities rather than near-term earnings.

Strategic Advantages And Outlook

Jacobio's strategic advantage lies in its focused oncology pipeline targeting validated pathways with novel mechanisms, particularly in the competitive KRAS and SHP2 inhibitor spaces. The AbbVie partnership provides credibility and development resources. The outlook depends on clinical data readouts, regulatory progress, and ability to secure additional partnerships while managing cash runway to achieve value-inflection milestones.

Sources

Company annual reportHong Kong Stock Exchange filingsInvestor presentations

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