investorscraft@gmail.com

Intrinsic ValueCanSino Biologics Inc. (6185.HK)

Previous CloseHK$35.34
Intrinsic Value
Upside potential
Previous Close
HK$35.34

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

CanSino Biologics Inc. is a China-based biopharmaceutical company specializing in the research, development, manufacturing, and commercialization of innovative vaccines. Its core revenue model is driven by sales of its marketed products, primarily its Convidecia COVID-19 vaccine, and is heavily dependent on the success of its extensive pipeline in clinical trials. The company operates in the highly competitive and regulated global vaccine sector, focusing on addressing significant public health needs with advanced viral vector and conjugate vaccine platforms. CanSino's market position is that of a research-intensive challenger, having rapidly gained prominence during the pandemic. Its strategy involves advancing a diversified portfolio targeting diseases like meningitis, pertussis, pneumonia, and tuberculosis to transition into a broader commercial-stage company and reduce its historical reliance on a single product.

Revenue Profitability And Efficiency

The company reported revenue of HKD 846 million for the period, a significant decline from pandemic peaks, reflecting the normalization of COVID-19 vaccine demand. This was insufficient to achieve profitability, resulting in a net loss of HKD 379 million. Operating cash flow was negative HKD 169 million, indicating the high cash burn associated with its ongoing research and development activities amidst lower commercial sales.

Earnings Power And Capital Efficiency

CanSino's current earnings power is constrained, with a diluted EPS of -HKD 1.53. The negative operating cash flow underscores the capital-intensive nature of its clinical-stage pipeline. The company's capital efficiency is presently low, as substantial investments in R&D have not yet translated into sustainable profitability or positive cash generation from its broader product portfolio.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.56 billion against total debt of HKD 2.01 billion. This negative net cash position, combined with ongoing operational cash outflows, highlights a strained liquidity situation. The company's financial health is under pressure, necessitating careful cash management or potential future fundraising to support its extensive clinical development programs.

Growth Trends And Dividend Policy

Recent growth trends are negative due to the sharp contraction in COVID-19-related revenue. Future growth is entirely contingent on the successful development and commercialization of its deep pipeline of novel vaccine candidates. Reflecting its current stage and losses, the company has no dividend policy and retains all earnings to fund its research and operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.0 billion, the market is assigning significant value to the company's pipeline and future prospects rather than its current financial performance. The beta of 1.26 indicates higher volatility than the market, consistent with the speculative nature of its clinical-stage biotech profile and sensitivity to pipeline news.

Strategic Advantages And Outlook

CanSino's key strategic advantages include its proven vaccine platform technology and a deep, innovative pipeline targeting high-burden diseases. The outlook is highly binary, dependent on clinical trial outcomes and regulatory approvals. Success in advancing multiple candidates to market is critical for achieving diversification, sustainable revenue growth, and long-term viability beyond its COVID-19 product.

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