investorscraft@gmail.com

Intrinsic ValueShanghai Junshi Biosciences Co., Ltd. (1877.HK)

Previous CloseHK$21.38
Intrinsic Value
Upside potential
Previous Close
HK$21.38

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

Shanghai Junshi Biosciences is a clinical-stage biopharmaceutical company focused on the discovery, development, and commercialization of novel biologic therapies, primarily monoclonal antibodies, for oncology, autoimmune, metabolic, and infectious diseases. Operating within China's rapidly expanding biotechnology sector, the firm's core revenue model is strategically built upon a combination of direct product sales from its approved assets, collaborative licensing fees, and milestone payments from global pharmaceutical partners. Its flagship product, the anti-PD-1 antibody toripalimab (TUOYI), is commercially available for multiple cancer indications, positioning the company as a significant domestic player in the competitive immuno-oncology market. Junshi's extensive R&D pipeline demonstrates a deliberate diversification beyond oncology into areas with high unmet medical need, including hyperlipidemia and inflammatory conditions, which supports long-term growth potential. The company's strategic collaborations with major international firms like Eli Lilly and Coherus Biosciences enhance its global reach, provide non-dilutive funding, and validate its technological platform, solidifying its standing as an innovative and partnership-driven biotech with a strong foothold in the Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.95 billion but recorded a significant net loss of HKD -1.28 billion and negative operating cash flow of HKD -1.43 billion for the period. This financial profile is characteristic of a pre-profitability biopharmaceutical firm heavily investing in research, development, and commercialization activities for its expanding pipeline and launched products, with efficiency metrics reflecting the high-cost nature of drug development.

Earnings Power And Capital Efficiency

Junshi Biosciences exhibits negative earnings power, as evidenced by its diluted EPS of HKD -1.30, which is consistent with its development stage. Capital allocation is intensely focused on R&D, with capital expenditures of HKD -691 million, indicating substantial investment in building its technological capabilities and advancing its clinical portfolio rather than generating immediate returns on capital.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of HKD 2.50 billion, which provides a crucial runway to fund ongoing operations. However, this is accompanied by total debt of HKD 2.93 billion. The company's financial health is underpinned by its ability to secure partnership funding, though its burn rate necessitates careful liquidity management.

Growth Trends And Dividend Policy

Growth is primarily driven by the commercial rollout of toripalimab and the progression of its deep clinical pipeline through development milestones. As a growth-oriented biotech reinvesting all capital into its business, the company maintains a dividend policy of zero, aligning with industry standards for firms at this stage of development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 48.4 billion, the market's valuation implicitly prices in the future success of Junshi's pipeline and its ability to successfully commercialize its assets. The beta of 0.644 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its development-stage status and partnership-backed strategy.

Strategic Advantages And Outlook

Junshi's key advantages include its first-mover experience with a domestically developed PD-1 inhibitor, a broad and innovative pipeline, and valuable global partnerships that de-risk development. The outlook hinges on successful clinical readouts, regulatory approvals for new indications and assets, and the effective commercialization of its products in a competitive landscape.

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