investorscraft@gmail.com

Intrinsic ValueImmuneOnco Biopharmaceuticals (Shanghai) Inc. (1541.HK)

Previous CloseHK$4.53
Intrinsic Value
Upside potential
Previous Close
HK$4.53

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

ImmuneOnco Biopharmaceuticals is a clinical-stage biotechnology company pioneering novel immuno-oncology therapies, operating within the highly competitive and research-intensive healthcare sector. Its core revenue model is predicated on the future commercialization of its proprietary drug candidates, with current financing derived from equity markets and potential partnerships. The company's extensive pipeline targets CD47 and other immune checkpoints, a mechanism gaining significant traction for its potential to reactivate the innate immune system against cancers. ImmuneOnco's strategic focus on bispecific molecules and antibody engineering aims to improve upon first-generation therapies, positioning it as an innovative player in next-generation cancer treatment development. Its market position is that of a specialized research-driven entity, seeking to address significant unmet medical needs in hematological malignancies and solid tumors through targeted, mechanism-based approaches.

Revenue Profitability And Efficiency

The company reported HKD 74.1 million in revenue for the period, while recording a substantial net loss of HKD -315.9 million. This financial profile is characteristic of a pre-commercial biotech, with significant R&D expenditures outweighing any early licensing or grant income. Operating cash flow was deeply negative at HKD -128.0 million, reflecting the high cash burn rate required to advance its clinical pipeline.

Earnings Power And Capital Efficiency

ImmuneOnco exhibits no current earnings power, with a diluted EPS of HKD -0.84, as it is entirely focused on drug development. Capital efficiency is measured by its ability to fund research milestones; the company invested HKD -10.4 million in capital expenditures while consuming substantial operational cash to progress its clinical assets through development phases.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 477.6 million in cash and equivalents, which provides a runway for ongoing operations. Total debt stands at HKD 136.4 million. The balance sheet structure is typical for its development stage, with financial health primarily dependent on its cash reserves and ability to secure future funding.

Growth Trends And Dividend Policy

As a pre-revenue biotech, growth is measured through clinical pipeline progression rather than financial metrics. The company has no dividend policy, retaining all capital to fund research and development activities. Future growth is contingent upon successful clinical trial outcomes and subsequent regulatory approvals or partnership deals.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.83 billion, the market is valuing the company based on the potential of its clinical pipeline rather than current financial performance. The beta of 1.36 indicates higher volatility than the market, reflecting the binary nature of clinical-stage biotech valuations and sensitivity to trial results.

Strategic Advantages And Outlook

ImmuneOnco's strategic advantage lies in its focused pipeline targeting the CD47 pathway with multiple asset modalities, including bispecific antibodies. The outlook depends entirely on clinical data readouts for its lead candidates, particularly IMM01, with success potentially leading to partnership opportunities or eventual commercialization in the large oncology market.

Sources

Company DescriptionHong 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