investorscraft@gmail.com

Intrinsic ValueAkeso, Inc. (9926.HK)

Previous CloseHK$110.40
Intrinsic Value
Upside potential
Previous Close
HK$110.40

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

Akeso operates as a clinical-stage biopharmaceutical company focused on developing innovative antibody therapies for oncology and autoimmune diseases. The company's core revenue model combines proprietary drug development with strategic collaborations, generating income through licensing fees, milestone payments, and potential future product sales. Akeso has established itself as a leader in bispecific antibody technology, particularly with its PD-1/CTLA-4 (AK104) and PD-1/VEGF (AK112) candidates, targeting multiple cancer indications including cervical cancer, NSCLC, and gastric cancers. The company's diversified pipeline spans immuno-oncology and inflammation, positioning it competitively in the global biopharma landscape. Strategic partnerships with major pharmaceutical companies like Pfizer and AstraZeneca provide validation and financial support for its development programs. Akeso's integrated approach from research to commercialization enables it to capture value across the drug development lifecycle while maintaining focus on high-unmet medical needs in targeted therapeutic areas.

Revenue Profitability And Efficiency

Akeso reported revenue of HKD 2.12 billion for the period, primarily driven by collaboration agreements and licensing fees. The company recorded a net loss of HKD 514.5 million, reflecting significant R&D investments in its clinical pipeline. Operating cash flow was negative HKD 527.6 million, consistent with the capital-intensive nature of drug development in the biopharmaceutical sector.

Earnings Power And Capital Efficiency

The company's negative EPS of HKD -0.60 reflects its pre-commercialization stage, with substantial resources allocated to advancing multiple clinical candidates. Capital expenditures were minimal at HKD 0, indicating that the company leverages existing infrastructure and partnership arrangements rather than significant fixed asset investments for its operations.

Balance Sheet And Financial Health

Akeso maintains a strong liquidity position with HKD 6.89 billion in cash and equivalents, providing substantial runway for ongoing clinical development. Total debt stands at HKD 3.95 billion, resulting in a conservative debt-to-cash ratio. The balance sheet supports continued investment in the company's promising pipeline without immediate financing needs.

Growth Trends And Dividend Policy

As a development-stage biopharmaceutical company, Akeso reinvests all capital into R&D and does not pay dividends. Growth is driven by clinical pipeline advancement and strategic partnerships, with revenue fluctuations tied to milestone achievements in collaboration agreements rather than product sales.

Valuation And Market Expectations

With a market capitalization of approximately HKD 115.4 billion, the market values Akeso based on its innovative pipeline and partnership potential rather than current earnings. The low beta of 0.46 suggests the stock is less volatile than the broader market, reflecting investor confidence in its long-term strategy.

Strategic Advantages And Outlook

Akeso's competitive advantage lies in its bispecific antibody platform and strategic collaborations with global pharmaceutical leaders. The company's outlook depends on successful clinical trial outcomes and regulatory approvals for its lead candidates, particularly in competitive oncology markets where innovative therapies command premium pricing.

Sources

Company financial reportsHong Kong Stock Exchange filingsCorporate 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