investorscraft@gmail.com

Intrinsic ValueRemeGen Co., Ltd. (9995.HK)

Previous CloseHK$84.20
Intrinsic Value
Upside potential
Previous Close
HK$84.20

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. is a clinical-stage biopharmaceutical company operating in the highly specialized and research-intensive biotechnology sector. Its core revenue model is predicated on the discovery, development, and eventual commercialization of novel biologic therapeutics, primarily monoclonal antibodies and antibody-drug conjugates (ADCs), targeting significant unmet medical needs. The company's product portfolio is strategically focused on three high-growth therapeutic areas: autoimmune disorders, oncology, and ophthalmic diseases, which represent large and expanding global markets. RemeGen's market positioning is that of an innovative R&D-driven organization, leveraging its integrated platform to advance a deep pipeline from discovery through clinical trials. Its commercial strategy involves securing regulatory approvals and establishing partnerships to maximize the global reach of its assets, aiming to transition from a pure R&D entity to a fully integrated commercial biopharma. The competitive landscape is defined by intense innovation, but RemeGen seeks to differentiate itself through its targeted approach and advanced technological capabilities in biologics development.

Revenue Profitability And Efficiency

The company generated HKD 1.72 billion in revenue for the period, indicating initial commercial traction from its launched products. However, significant R&D investments resulted in a net loss of HKD 1.47 billion and negative operating cash flow of HKD 1.11 billion, which is typical for a clinical-stage biopharma prioritizing pipeline advancement over near-term profitability.

Earnings Power And Capital Efficiency

RemeGen's current earnings power is constrained by its pre-profitability status, with a diluted EPS of -HKD 2.73. Capital efficiency is directed almost entirely toward funding its extensive clinical development programs, as evidenced by substantial cash outflows for operations and capital expenditures of HKD -265 million.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 759.5 million against total debt of HKD 2.67 billion. This leverage and the consistent cash burn from operations highlight a financial position that is reliant on continued access to capital markets or strategic partnerships to fund its lengthy development cycle.

Growth Trends And Dividend Policy

Growth is primarily driven by clinical pipeline milestones and the scaling of its commercial products. The company has a clear growth-focused strategy and does not pay a dividend, reinvesting all available capital back into its research and development initiatives to fuel future expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 59.6 billion, the market valuation heavily discounts future potential from its late-stage clinical assets rather than current financial performance. The beta of 0.86 suggests the stock is perceived as slightly less volatile than the broader market.

Strategic Advantages And Outlook

RemeGen's key advantage is its deep and diversified pipeline of biologic drugs targeting large markets. The outlook is contingent on successful clinical trial outcomes, regulatory approvals, and the successful commercialization of its lead candidates to achieve profitability and sustainable growth.

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