investorscraft@gmail.com

Intrinsic ValueChiome Bioscience Inc. (4583.T)

Previous Close¥112.00
Intrinsic Value
Upside potential
Previous Close
¥112.00

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

Chiome Bioscience Inc. is a biotechnology firm specializing in innovative drug discovery platforms, primarily leveraging its proprietary ADLib System and Human ADLib System to generate monoclonal antibodies for therapeutic applications. The company operates through two core segments: Drug Discovery Business, focused on advancing its antibody-based pipeline, and Drug Discovery Support Business, offering protein expression, cell line generation, and antibody development services to academic and pharmaceutical clients. Chiome's pipeline targets high-need oncology indications, including liver cancer, lung cancer, and triple-negative breast cancer, with multiple candidates in Phase 1 trials. The company differentiates itself through its antibody humanization technology and collaborative research model, positioning it as a niche player in Japan's competitive biotech landscape. While its revenue streams include service-based contracts, long-term value hinges on clinical success and partnerships with larger pharmaceutical firms for late-stage development and commercialization.

Revenue Profitability And Efficiency

Chiome Bioscience reported revenue of ¥780.8 million for the period, reflecting its reliance on service income and early-stage collaborations. The company posted a net loss of ¥1.02 billion, with diluted EPS of -¥17.54, underscoring the high R&D costs typical of preclinical and Phase 1 biotech firms. Operating cash flow was negative ¥1.0 billion, indicating significant investment in pipeline advancement without offsetting commercial income.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its developmental stage, with capital primarily allocated to clinical trials and platform refinement. Chiome’s lack of profitability is common for biotechs at this lifecycle phase, with future earnings potential tied to pipeline milestones or licensing deals. Its modest revenue base suggests limited near-term operating leverage.

Balance Sheet And Financial Health

Chiome maintains a solid liquidity position with ¥2.06 billion in cash and equivalents, providing runway for ongoing operations. Total debt stands at ¥281.5 million, indicating a low-leverage structure. The absence of capital expenditures suggests a asset-light model focused on intellectual property and clinical partnerships.

Growth Trends And Dividend Policy

Growth is contingent on clinical progress, with no dividends distributed, consistent with its reinvestment strategy. The pipeline’s expansion into multiple oncology indications could drive future valuation uplifts, though near-term revenue diversification remains limited. Shareholder returns are likely deferred until late-stage trial readouts or partnership announcements.

Valuation And Market Expectations

The market cap of ¥9.46 billion reflects investor optimism around Chiome’s antibody platform and early-stage assets, despite current losses. A beta of 0.375 suggests lower volatility relative to the broader market, possibly due to its niche focus and developmental timeline. Valuation hinges on clinical data catalysts and potential licensing activity.

Strategic Advantages And Outlook

Chiome’s proprietary ADLib technology and targeted oncology pipeline provide differentiation, but success depends on clinical validation and scaling partnerships. The outlook remains speculative, with upside tied to trial outcomes and strategic collaborations. Risks include high burn rates and competition in antibody therapeutics, but its specialized platform offers niche potential in Japan’s biotech ecosystem.

Sources

Company filings, Bloomberg

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