investorscraft@gmail.com

Intrinsic ValueEverest Medicines Limited (1952.HK)

Previous CloseHK$38.96
Intrinsic Value
Upside potential
Previous Close
HK$38.96

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

Everest Medicines Limited is a clinical-stage biopharmaceutical company focused on licensing, developing, and commercializing novel therapeutics for critical unmet medical needs across Greater China and the Asia Pacific region. The company operates a capital-efficient model by in-licensing promising drug candidates from global innovators, thereby accelerating their path to market in key Asian territories. Its diversified pipeline spans high-value therapeutic areas including oncology, immunology, cardio-renal, and infectious diseases, positioning it to address significant and growing patient populations. Everest leverages deep regional regulatory expertise and established commercial networks to navigate complex approval processes and facilitate market entry. This strategy allows it to mitigate the immense risks and costs associated with early-stage discovery while targeting lucrative commercialization opportunities. The company is establishing itself as a specialized conduit for bringing advanced global therapies to Asian markets, competing with both multinational pharmaceutical firms and local biotechs through its focused geographic and therapeutic strategy.

Revenue Profitability And Efficiency

The company generated HKD 706.7 million in revenue for the period, though it remains in a pre-profitability stage with a significant net loss of HKD -1.04 billion. This is characteristic of a clinical-stage biopharma heavily investing in R&D and pipeline advancement. Operating cash flow was negative HKD 679.5 million, reflecting substantial cash burn to fund ongoing clinical trials and operational expenses.

Earnings Power And Capital Efficiency

Current earnings power is negative, with a diluted EPS of HKD -3.24, as the company has not yet commercialized any products from its pipeline. Capital efficiency is measured by its ability to advance multiple clinical-stage assets, with capital expenditures of HKD -65.4 million directed towards building development capabilities and supporting clinical programs.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 884.5 million, which provides a runway for ongoing operations, though the negative cash flow will necessitate future funding. Total debt stands at HKD 575.6 million. The financial health is typical for a development-stage company, with liquidity being a key focus for continuing its clinical programs.

Growth Trends And Dividend Policy

Growth is entirely driven by pipeline progression and future regulatory approvals, as the company has no commercialized products generating recurring revenue. It maintains a zero-dividend policy, consistent with its status as a growth-oriented biotech that reinvests all available capital into research, development, and clinical trials to advance its drug candidates.

Valuation And Market Expectations

The market capitalization of approximately HKD 20.6 billion reflects high growth expectations embedded in the company's clinical pipeline and its potential to secure approvals in major Asian markets. The beta of 1.61 indicates higher volatility than the market, which is typical for pre-revenue biotech stocks whose value is heavily contingent on clinical trial outcomes and regulatory milestones.

Strategic Advantages And Outlook

The company's key advantage is its strategic focus on licensing and developing therapies for the high-growth Asia Pacific markets, leveraging regional expertise. The outlook is entirely dependent on successful clinical development, regulatory approvals, and eventual commercialization of its pipeline assets, which carry inherent binary risks common in the biopharmaceutical sector.

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