investorscraft@gmail.com

Intrinsic ValueAscentage Pharma Group International (6855.HK)

Previous CloseHK$48.10
Intrinsic Value
Upside potential
Previous Close
HK$48.10

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

Ascentage Pharma Group International is a clinical-stage biotechnology company focused on the discovery and development of novel, targeted therapies for cancers, chronic hepatitis B, and age-related diseases. Operating within the highly competitive global oncology sector, its core revenue model is currently non-commercial, relying on strategic collaborations, licensing agreements, and grant funding to finance its extensive R&D pipeline. The company's product portfolio consists of orally administered small molecule inhibitors designed to restore programmed cell death (apoptosis) in cancer cells, targeting key protein-protein interactions like Bcl-2, MDM2-p53, and IAP. Its lead asset, HQP1351 (olverembatinib), is a third-generation BCR-ABL inhibitor developed for resistant chronic myeloid leukemia, positioning it in a specialized niche of hematologic malignancies. Ascentage's strategy involves advancing multiple drug candidates through clinical trials, primarily in the United States and Mainland China, leveraging partnerships with entities like Innovent Biologics and academic institutions to enhance its research capabilities and potential future commercialization pathways. Its market position is that of an innovative R&D-driven biotech with a focused approach on apoptosis pathways, aiming to address significant unmet medical needs in oncology.

Revenue Profitability And Efficiency

The company remains pre-revenue from product sales, generating HKD 980.7 million primarily from collaboration and licensing agreements. It reported a significant net loss of HKD -405.4 million, reflecting the substantial costs associated with its clinical-stage research and development activities. Operating cash flow was negative HKD -111.4 million, consistent with its investment-heavy business model focused on advancing its pipeline.

Earnings Power And Capital Efficiency

Ascentage's earnings power is not yet realized, with a diluted EPS of HKD -1.34. Capital is heavily allocated to R&D, with capital expenditures of HKD -24.3 million supporting its clinical programs. The company's efficiency is measured by its ability to advance its drug candidates through clinical milestones funded by its collaboration income and cash reserves.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 1.26 billion. Total debt stands at HKD 1.67 billion, which is common for biotechs funding lengthy development cycles. This provides a runway for ongoing operations, though the balance sheet reflects the high leverage typical of pre-commercial life sciences firms.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical progress and partnership expansions, as the company has no commercial products. It does not pay a dividend, reinvesting all available capital into its research and development efforts to drive future value creation through regulatory milestones and potential drug approvals.

Valuation And Market Expectations

With a market capitalization of approximately HKD 28.3 billion, the valuation is entirely speculative, pricing in the future potential of its clinical pipeline rather than current financial performance. The beta of 0.918 suggests its stock price is slightly less volatile than the broader market, but it remains highly sensitive to clinical trial data readouts and regulatory news.

Strategic Advantages And Outlook

The company's key advantage is its focused pipeline of novel apoptosis-targeting therapies, with a lead asset addressing a specific unmet need in resistant CML. Its outlook is entirely dependent on successful clinical outcomes, regulatory approvals, and its ability to secure additional partnerships to fund development and ultimately achieve commercialization for its most advanced candidates.

Sources

Company DescriptionProvided Financial Data

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