investorscraft@gmail.com

Intrinsic ValueShanghai Junshi Biosciences Co., Ltd. (688180.SS)

Previous Close$35.88
Intrinsic Value
Upside potential
Previous Close
$35.88

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

Shanghai Junshi Biosciences operates as a clinical-stage biopharmaceutical company focused on discovering, developing, and commercializing innovative biologic drugs across multiple therapeutic areas including oncology, metabolic disorders, autoimmune diseases, and infectious diseases. The company's core revenue model combines proprietary drug development with strategic partnerships, generating income through research collaborations, licensing agreements, and eventual commercialization of its pipeline assets. Junshi has established a significant position within China's rapidly growing biopharma sector, particularly in immuno-oncology with its lead asset toripalimab (anti-PD-1 antibody), which has gained approval for multiple cancer indications. The company maintains competitive differentiation through its comprehensive R&D capabilities, diverse clinical pipeline, and partnerships with global pharmaceutical leaders including Eli Lilly for COVID-19 antibodies and Coherus Biosciences for international commercialization. Junshi's market positioning leverages China's large patient population and evolving regulatory environment while pursuing global expansion opportunities through strategic alliances.

Revenue Profitability And Efficiency

Junshi Biosciences reported revenue of CNY 1.95 billion with a net loss of CNY -1.28 billion, reflecting the company's ongoing investment in research and clinical development. The negative operating cash flow of CNY -1.44 billion indicates substantial cash burn associated with advancing its extensive pipeline. Capital expenditures of CNY -684 million demonstrate continued investment in manufacturing capabilities and research infrastructure to support long-term growth objectives.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY -1.30 reflects the early-stage nature of its operations and significant R&D investments required for drug development. Negative profitability metrics are typical for clinical-stage biopharmaceutical companies prioritizing pipeline advancement over immediate earnings. Capital efficiency is primarily measured through pipeline progression and successful clinical milestones rather than traditional return metrics at this development stage.

Balance Sheet And Financial Health

Junshi maintains a solid liquidity position with CNY 2.49 billion in cash and equivalents against total debt of CNY 2.93 billion. The company's balance sheet structure supports ongoing research activities while providing runway for clinical development. The debt level appears manageable given the cash reserves and expected milestone payments from partnership agreements, though continued fundraising may be necessary to fund extensive clinical programs.

Growth Trends And Dividend Policy

As a development-stage biotechnology company, Junshi follows a growth-oriented strategy without dividend distributions. Growth is driven by pipeline advancement, regulatory approvals, and geographic expansion through partnerships. The company's collaboration with Coherus Biosciences for toripalimab international commercialization represents a significant growth vector, while internal R&D continues to expand the therapeutic portfolio across multiple disease areas.

Valuation And Market Expectations

With a market capitalization of approximately CNY 44.1 billion, the market appears to be valuing Junshi based on its pipeline potential rather than current financial performance. The beta of 0.644 suggests moderate volatility relative to the broader market, reflecting investor recognition of both the company's promising assets and the inherent risks of drug development. Valuation primarily incorporates expectations for successful commercialization of key assets and partnership milestones.

Strategic Advantages And Outlook

Junshi's strategic advantages include its first-mover position in China's PD-1/L1 inhibitor market, diversified pipeline across multiple therapeutic areas, and strategic global partnerships. The outlook depends on successful clinical outcomes, regulatory approvals, and effective commercialization of its lead assets. The company's collaboration with Eli Lilly on COVID-19 antibodies demonstrates adaptability to emerging healthcare needs while expanding its technological capabilities.

Sources

Company financial reportsExchange disclosuresCorporate website information

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