investorscraft@gmail.com

Intrinsic ValueSunho Biologics, Inc. (2898.HK)

Previous CloseHK$6.22
Intrinsic Value
Upside potential
Previous Close
HK$6.22

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

Sunho Biologics is a clinical-stage biopharmaceutical company focused on pioneering novel biologics that modulate the immune microenvironment for oncology and autoimmune diseases. Its core revenue model is predicated on future drug commercialization, currently sustained by capital raises as it advances a diverse pipeline through clinical trials. The company operates in the highly competitive and R&D-intensive biopharma sector, developing antibody-based therapies like enhanced monoclonal antibodies and immunocytokines. Its lead asset, IAH0968, is in Phase II trials for biliary tract and colorectal cancers, positioning it in the targeted oncology space. Sunho's strategy involves targeting specific immune pathways to potentially offer differentiated efficacy, aiming to carve a niche within the broader immuno-oncology market dominated by larger players. Its pipeline includes both clinical and preclinical assets, reflecting a focus on building long-term value through innovation in immune modulation.

Revenue Profitability And Efficiency

The company generated minimal revenue of HKD 38,000, indicative of its pre-revenue, R&D-focused status. It reported a significant net loss of HKD -79.97 million, reflecting substantial investment in clinical development. Operating cash flow was deeply negative at HKD -109.02 million, underscoring the high cash burn rate inherent in advancing its therapeutic pipeline.

Earnings Power And Capital Efficiency

Sunho exhibits no current earnings power, with a diluted EPS of HKD -0.62, as capital is allocated entirely toward R&D to drive future value. Capital expenditures of HKD -49.26 million demonstrate intensive investment in developing its biological assets, with returns contingent on successful clinical outcomes and eventual regulatory approvals.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 78.99 million against total debt of HKD 41.20 million, providing a limited liquidity buffer. The negative cash flows highlight a reliance on external financing to fund operations and continue its clinical programs, which is typical for companies at this development stage.

Growth Trends And Dividend Policy

Growth is solely pipeline-dependent, with no commercial sales or dividend payments. The trajectory is tied to clinical trial progress, regulatory milestones, and potential future partnerships. The company retains all cash to fund its development activities, reflecting a pure growth investment strategy with no shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately HKD 1.20 billion prices in significant future potential, implying high expectations for clinical success and eventual commercialization. The beta of 1.49 indicates higher volatility versus the market, reflecting the binary risk-reward profile inherent in developmental biotech investments.

Strategic Advantages And Outlook

Sunho's strategic advantage lies in its specialized focus on modulating the immune microenvironment with a diversified preclinical and clinical pipeline. The outlook is entirely contingent on clinical data readouts, regulatory progress, and its ability to secure additional funding to advance its assets toward commercialization in a highly competitive landscape.

Sources

Company DescriptionFinancial Data Provided

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