investorscraft@gmail.com

Intrinsic ValueShanghai Bio-heart Biological Technology Co., Ltd. (2185.HK)

Previous CloseHK$5.26
Intrinsic Value
Upside potential
Previous Close
HK$5.26

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 Bio-heart Biological Technology Co., Ltd. is a clinical-stage biotechnology company specializing in the development of innovative interventional cardiovascular devices. Its core focus is on next-generation bioresorbable scaffolds (BRS) for coronary artery disease and renal denervation (RDN) systems for treating resistant hypertension. The company operates in the highly specialized and competitive global medical device sector, targeting significant unmet needs in cardiovascular care. Its revenue model is pre-commercial, entirely dependent on securing regulatory approvals and establishing future partnerships or direct sales channels for its product candidates, Bioheart and Iberis 2nd. Its market position is that of an emerging innovator, leveraging research collaborations, such as its agreement with Terumo China, to advance clinical development and validate its proprietary technologies in the vast Chinese healthcare market.

Revenue Profitability And Efficiency

The company remains pre-revenue with no product sales, reflecting its clinical-stage status. It reported a net loss of HKD 87.9 million for the period, driven by significant research and development expenditures. Operating cash flow was a substantial outflow of HKD 119.6 million, indicating heavy investment in advancing its pipeline through clinical trials and related R&D activities.

Earnings Power And Capital Efficiency

Current earnings power is negative, with an EPS of -HKD 0.36, as capital is allocated entirely toward product development rather than profit generation. Capital expenditure of HKD 47.1 million demonstrates a focused investment in the specialized assets and equipment required for its research and clinical programs, with efficiency measured by progress toward regulatory milestones.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 202.4 million in cash and equivalents, providing a crucial runway for ongoing operations. Total debt is minimal at HKD 8.3 million, resulting in a robust net cash position. This financial structure is typical for a development-stage company, prioritizing R&D funding over leverage.

Growth Trends And Dividend Policy

Growth is solely tied to the clinical and regulatory progress of its lead product candidates, with no historical revenue trends. The company has not initiated a dividend policy, a standard practice for pre-commercial biotech firms that reinvest all available capital back into development efforts to fuel future growth.

Valuation And Market Expectations

The market capitalization of approximately HKD 1.75 billion reflects investor expectations for the future potential and successful commercialization of its novel cardiovascular devices. A negative beta of -0.074 suggests the stock's performance has a very low correlation to broader market movements, which is common for speculative, development-stage healthcare stocks.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its focus on innovative, minimally invasive solutions for large cardiovascular markets with significant unmet needs. Its outlook is entirely contingent on achieving positive clinical trial results and securing regulatory approvals in China, which would enable a transition from an R&D entity to a commercial-stage enterprise.

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