investorscraft@gmail.com

Intrinsic ValueAIM Vaccine Co., Ltd. (6660.HK)

Previous CloseHK$3.36
Intrinsic Value
Upside potential
Previous Close
HK$3.36

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

AIM Vaccine Co., Ltd. is a China-based biotechnology firm specializing in the full vaccine value chain, from R&D and manufacturing to commercialization. Its core revenue model is built on developing and selling a diverse portfolio of prophylactic vaccines targeting major infectious diseases, including COVID-19, HPV, pneumococcal disease, and meningitis. The company operates within the highly regulated and essential healthcare sector, serving the massive Chinese immunization market. AIM Vaccine's market position is that of a specialized domestic player with a broad pipeline, aiming to capitalize on national public health priorities and reduce import dependency. Its strategy involves advancing both traditional and novel mRNA vaccine platforms to secure a competitive niche. The firm's extensive R&D efforts and manufacturing capabilities are central to its ambition of becoming a significant contributor to China's vaccine self-sufficiency and public health infrastructure.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 1.29 billion but a net loss of HKD 277.23 million, reflecting significant R&D investments and operational costs outweighing current sales. The negative diluted EPS of -0.23 HKD further underscores this lack of profitability. Operating cash flow was positive at HKD 99.19 million, though it was outpaced by capital expenditures of HKD 122.51 million, indicating ongoing investment in its productive capacity.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by its net loss. Capital efficiency is challenged, with substantial expenditures directed towards advancing its clinical pipeline and scaling manufacturing capabilities. The positive operating cash flow is a modest indicator of underlying commercial activity, but significant capital is being consumed to fund future growth rather than generate immediate returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 494.27 million against a considerable total debt of HKD 1.84 billion, indicating a leveraged financial structure. This debt level, combined with ongoing operational losses, suggests a reliance on external financing to sustain its capital-intensive R&D activities and fund its working capital needs, presenting a heightened financial risk profile.

Growth Trends And Dividend Policy

Growth is primarily driven by pipeline advancement, with several candidates, including its COVID-19 mRNA vaccine, in late-stage clinical trials. The company does not pay a dividend, a common policy for pre-profit biotech firms that reinvest all available capital back into research, development, and commercial expansion to fuel future revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.64 billion, the market is valuing the company based on its future pipeline potential rather than its current financial performance. The exceptionally low beta of 0.045 suggests the stock is perceived by investors as having low correlation to broader market movements, potentially reflecting its speculative, binary outcome nature tied to clinical successes.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its extensive vaccine pipeline and positioning within China's large domestic market. The outlook is highly dependent on successful clinical trial outcomes and subsequent regulatory approvals for its key candidates. Commercial execution and the ability to monetize its R&D investments will be critical determinants of its long-term viability and financial sustainability.

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