investorscraft@gmail.com

Intrinsic ValueZhaoke Ophthalmology Limited (6622.HK)

Previous CloseHK$3.68
Intrinsic Value
Upside potential
Previous Close
HK$3.68

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

Zhaoke Ophthalmology Limited is a clinical-stage biopharmaceutical company focused exclusively on developing and commercializing novel ophthalmic therapies for the vast China market. Its core revenue model is predicated on achieving future monetization through a pipeline of drug candidates targeting high-prevalence conditions like dry eye disease, wet age-related macular degeneration, diabetic macular edema, myopia, and glaucoma. The company operates within the highly specialized and research-intensive ophthalmology sector, aiming to address significant unmet medical needs. Its strategic positioning leverages deep scientific expertise in both anterior and posterior segment eye diseases, seeking to capture value in a market with a large and aging patient population. As a development-stage entity, its market position is currently defined by its intellectual property and clinical progress rather than commercial sales, competing with larger, established pharmaceutical firms through innovation and targeted therapeutic focus.

Revenue Profitability And Efficiency

The company is in a pre-revenue development phase, reporting minimal HKD 69.3 million in revenue against a substantial net loss of HKD 237.5 million. This reflects the inherent high-cost structure of drug development, with significant investment in R&D and clinical trials. Operating cash flow was deeply negative at HKD -253.7 million, consistent with its status as a clinical-stage biotech prioritizing pipeline advancement over near-term profitability.

Earnings Power And Capital Efficiency

Zhaoke currently exhibits no earnings power, with a diluted EPS of -HKD 0.43, as its capital is entirely allocated toward funding research and development activities. Capital efficiency is measured by the progression of its clinical pipeline rather than traditional financial returns. The negative operating cash flow demonstrates the high burn rate required to advance its drug candidates through development stages.

Balance Sheet And Financial Health

Financial health is underpinned by a strong liquidity position, with HKD 1.12 billion in cash and equivalents providing a multi-year runway for operations. Total debt of HKD 238.6 million is modest relative to its cash holdings, indicating a manageable leverage profile. The balance sheet is characteristic of a well-funded biotech, designed to sustain high R&D expenditures without immediate reliance on external financing.

Growth Trends And Dividend Policy

Near-term growth is contingent on clinical milestones and regulatory approvals for its pipeline, not revenue expansion. The company has no history of dividend payments and maintains a policy of reinvesting all capital into its development programs. Future value creation is expected to be driven by successful drug commercialization, which remains several years away.

Valuation And Market Expectations

The market capitalization of approximately HKD 2.20 billion implies investors are valuing the company's future potential and intellectual property, not its current financial performance. The beta of 1.23 suggests higher volatility than the market, which is typical for development-stage biotech stocks whose fortunes are tied to binary clinical outcomes and regulatory decisions.

Strategic Advantages And Outlook

The company's primary strategic advantage is its specialized focus on ophthalmology and a pipeline targeting high-need indications in China's large market. The outlook is entirely dependent on clinical success and the ability to navigate the complex regulatory pathway to bring a product to market. Execution risk on its R&D strategy is the paramount factor influencing its future trajectory.

Sources

Company DescriptionPublic Financial Disclosures

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