investorscraft@gmail.com

Intrinsic ValueRemeGen Co Ltd (688331.SS)

Previous Close$102.25
Intrinsic Value
Upside potential
Previous Close
$102.25

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

RemeGen Co Ltd operates as a clinical-stage biopharmaceutical company focused on discovering, developing, and commercializing novel biologics for autoimmune disorders, oncology, and ophthalmic diseases with significant unmet medical needs. The company's core revenue model centers on advancing its proprietary antibody-based therapeutics through clinical development with the goal of achieving regulatory approvals and subsequent commercialization, primarily targeting the large Chinese pharmaceutical market while maintaining a strategic presence in the United States. Its diversified pipeline includes Telitacicept (RC18) for autoimmune conditions and Disitamab Vedotin (RC48) for oncology, positioning RemeGen as an emerging player in the competitive biologics sector with multiple late-stage assets approaching potential market entry. The company leverages its integrated research platform to develop differentiated monoclonal antibodies and antibody-drug conjugates, aiming to address complex disease mechanisms while establishing strategic partnerships to enhance its commercial reach and development capabilities within the specialized biopharmaceutical landscape.

Revenue Profitability And Efficiency

RemeGen generated CNY 1.72 billion in revenue while reporting a net loss of CNY -1.47 billion for the period, reflecting its clinical-stage status with significant R&D investments. The company's negative operating cash flow of CNY -1.18 billion indicates substantial ongoing funding requirements for clinical development programs and pipeline advancement without yet achieving commercial profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 2.73 demonstrates its pre-commercial phase where earnings power remains constrained by high research and development expenditures. Capital expenditures of CNY -265 million reflect continued investment in clinical infrastructure and manufacturing capabilities necessary for advancing its biologic pipeline toward commercialization.

Balance Sheet And Financial Health

RemeGen maintains CNY 760 million in cash and equivalents against total debt of CNY 2.67 billion, indicating a leveraged position typical of development-stage biopharmaceutical companies. The balance sheet structure suggests ongoing reliance on external financing to fund operations until key products achieve regulatory approval and commercial scale.

Growth Trends And Dividend Policy

As a pre-commercial biotechnology company, RemeGen maintains a zero-dividend policy, reinvesting all available resources into clinical development and pipeline expansion. Growth is primarily driven by progression of multiple Phase II and III clinical assets, particularly in autoimmune and oncology therapeutics, with future revenue growth contingent on successful regulatory approvals.

Valuation And Market Expectations

With a market capitalization of approximately CNY 56.9 billion, the market appears to be pricing in successful commercialization of the company's lead assets and pipeline potential. The beta of 0.86 suggests moderate volatility relative to the broader market, reflecting the typical risk profile of clinical-stage biopharmaceutical companies.

Strategic Advantages And Outlook

RemeGen's strategic advantage lies in its diversified pipeline addressing large market opportunities in autoimmune diseases and oncology, with multiple assets approaching late-stage development. The outlook depends on successful clinical trial outcomes, regulatory approvals, and subsequent commercialization execution in both Chinese and international markets.

Sources

Company financial reportsExchange disclosuresCorporate 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