investorscraft@gmail.com

Intrinsic ValueCanSino Biologics Inc. (688185.SS)

Previous Close$68.64
Intrinsic Value
Upside potential
Previous Close
$68.64

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 biotechnology company specializing in the research, development, manufacturing, and commercialization of innovative vaccines. Its core revenue model is driven by the sales of its marketed products, such as its Convidecia COVID-19 vaccine, and future revenue from a diverse pipeline of candidates in clinical trials. The company operates within the highly competitive and regulated global vaccine sector, focusing on addressing significant public health needs. CanSino leverages its proprietary adenovirus vector platform technology as a foundation for its product development, aiming to create effective and accessible immunizations. Its market positioning is that of an innovation-driven biopharma, seeking to establish itself as a key player in China's vaccine market and expand its international footprint through strategic partnerships and advancements in preventative medicine.

Revenue Profitability And Efficiency

The company reported revenue of CNY 824.9 million for the period, a figure that reflects the post-pandemic normalization of demand for its COVID-19 vaccine. This was insufficient to achieve profitability, resulting in a net loss of CNY 378.9 million. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 168.8 million, indicating ongoing cash burn from core activities.

Earnings Power And Capital Efficiency

CanSino's earnings power remains under pressure with a diluted EPS of -CNY 1.53. Significant capital expenditures of CNY 357.2 million highlight the company's continued heavy investment in its clinical pipeline and manufacturing capabilities. This substantial reinvestment is critical for future growth but currently weighs on capital efficiency and near-term profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.56 billion against total debt of CNY 2.01 billion, providing a liquidity buffer but indicating a leveraged position. This financial structure supports ongoing R&D efforts but necessitates careful cash management, especially with negative cash flows from operations.

Growth Trends And Dividend Policy

Near-term growth is contingent on the successful development and commercialization of its extensive clinical pipeline beyond COVID-19 vaccines. The company retains all earnings to fund these research initiatives and capital expenditures, resulting in a dividend per share of CNY 0, consistent with its growth-focused strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.3 billion, the market is valuing the company on its long-term pipeline potential rather than current financial performance. A beta of 1.258 suggests the stock is expected to be more volatile than the broader market, reflecting the high-risk, high-reward nature of vaccine development.

Strategic Advantages And Outlook

CanSino's key strategic advantage lies in its proprietary platform technology and deep pipeline targeting diseases like meningitis, pertussis, and tuberculosis. The outlook depends on clinical successes, regulatory approvals, and its ability to successfully transition from a COVID-focused company to a diversified vaccine leader, which carries significant execution risk.

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