investorscraft@gmail.com

Intrinsic ValueViva Biotech Holdings (1873.HK)

Previous CloseHK$2.56
Intrinsic Value
Upside potential
Previous Close
HK$2.56

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

Viva Biotech Holdings operates as a comprehensive contract research organization (CRO) specializing in structure-based drug discovery services for global biotechnology and pharmaceutical clients. The company's sophisticated service portfolio spans discovery biology, medicinal chemistry, and antibody drug development, leveraging advanced technology platforms including hybridoma, phage display, high-throughput sequencing, and computer-aided drug design. Operating within the highly competitive biotechnology services sector, Viva Biotech has established itself as a specialized provider with capabilities in protein expression, structural biology, and hit discovery services. The company's market positioning centers on offering integrated solutions from early-stage discovery through development, complemented by contract manufacturing services for small molecule APIs and intermediates. This comprehensive approach allows Viva Biotech to capture value across multiple stages of the drug development pipeline while maintaining technological differentiation through its proprietary platforms and expertise in complex structural biology challenges.

Revenue Profitability And Efficiency

Viva Biotech generated HKD 1.99 billion in revenue for the period, achieving net income of HKD 167.3 million. The company demonstrated solid operational cash flow generation of HKD 374 million, indicating effective conversion of services into cash. The absence of capital expenditures suggests a maintenance-level investment approach or potential timing differences in equipment upgrades, requiring further context for full interpretation of capital allocation strategy.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.06, reflecting moderate earnings power relative to its market capitalization. The operational cash flow significantly exceeded net income, suggesting strong quality of earnings and effective working capital management. This cash generation capability supports ongoing research operations and potential strategic investments without immediate capital expenditure requirements.

Balance Sheet And Financial Health

Viva Biotech maintains HKD 941.6 million in cash against total debt of HKD 1.28 billion, indicating a leveraged but manageable financial position. The debt level represents a strategic choice to fund growth initiatives, while substantial cash reserves provide operational flexibility. The balance sheet structure suggests a growth-oriented financial strategy with adequate liquidity for near-term obligations and research investments.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its growth-stage positioning in the capital-intensive biotechnology services sector. All retained earnings are reinvested into research capabilities and service expansion, aligning with industry norms for companies focused on technological advancement and market share acquisition rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of HKD 5.78 billion, the market values Viva Biotech at approximately 2.9 times revenue, reflecting expectations for continued growth in the contract research services market. The beta of 1.389 indicates higher volatility than the market, typical for biotechnology services companies subject to pharmaceutical R&D cycles and client concentration risks.

Strategic Advantages And Outlook

Viva Biotech's integrated service platform and structural biology expertise provide competitive advantages in serving global pharmaceutical clients. The company's technology platforms and comprehensive service offerings position it to benefit from increasing outsourcing trends in drug discovery. Future performance will depend on maintaining technological edge, expanding client relationships, and navigating the cyclical nature of pharmaceutical R&D spending.

Sources

Company descriptionFinancial metrics providedHong 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