investorscraft@gmail.com

Intrinsic ValueAlphamab Oncology (9966.HK)

Previous CloseHK$8.91
Intrinsic Value
Upside potential
Previous Close
HK$8.91

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

Alphamab Oncology is a clinical-stage biopharmaceutical company focused on the discovery, development, and commercialization of innovative oncology biologics. Its core revenue model is currently driven by strategic partnerships, licensing agreements, and grant funding, as it advances a deep pipeline of bispecific antibodies and immune checkpoint inhibitors. The company operates within the highly competitive global oncology therapeutics sector, targeting validated pathways like PD-L1, CTLA-4, and HER2 with next-generation candidates designed for improved efficacy and safety profiles. Alphamab's market position is defined by its specialized expertise in protein engineering and bispecific antibody platforms, aiming to address significant unmet medical needs in cancer treatment. Its lead asset, KN046, is a differentiated bispecific immune checkpoint inhibitor in pivotal trials, positioning the company as a potential innovator in the immuno-oncology landscape, particularly within China's rapidly growing biopharma market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 640.1 million, primarily from collaboration and licensing activities, with a net income of HKD 166.3 million. This profitability is notable for a clinical-stage biotech, reflecting disciplined R&D cost management and non-dilutive funding sources. Operating cash flow was positive at HKD 212.3 million, supporting ongoing clinical development without immediate reliance on equity financing.

Earnings Power And Capital Efficiency

Alphamab's current earnings power is derived from partnership milestones and grants, not commercial product sales. Its capital efficiency is demonstrated by a modest capital expenditure of HKD 21.8 million relative to its cash position, indicating a lean operational model focused on advancing its clinical pipeline through strategic allocation of resources rather than significant fixed asset investment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 1.11 billion in cash and equivalents, providing a multi-year runway for clinical trials. Total debt is manageable at HKD 186.0 million, resulting in a robust net cash position. This financial structure supports its R-intensive business model without imposing significant solvency risks in the near term.

Growth Trends And Dividend Policy

As a pre-commercial entity, growth is measured by clinical pipeline progression rather than revenue expansion. The company does not pay a dividend, reinvesting all capital into research and development to advance its novel oncology candidates through clinical trials and towards potential regulatory approval and future commercialization.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.95 billion, the valuation reflects high investor expectations for the successful development and commercialization of its lead assets, particularly KN046. The low beta of 0.359 suggests the stock is perceived as less volatile than the broader market, potentially due to its clinical-stage status and binary outcome nature.

Strategic Advantages And Outlook

Alphamab's key strategic advantage lies in its proprietary bispecific antibody platform and focused pipeline targeting high-value oncology indications. The outlook is contingent on clinical trial readouts, regulatory milestones, and its ability to secure additional partnerships to fund later-stage development and eventual commercialization of its novel therapeutics.

Sources

Company DescriptionFinancial Data Provided

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