Loading...
MISXABIO
Market cap80mUSD
Jun 17, Last price  
95.70RUB
Name

Institut Stvolovykh Kletok Cheloveka PAO

Chart & Performance

D1W1MN
MISX:ABIO chart
P/E
48.17
P/S
5.94
EPS
1.99
Div Yield, %
0.00%
Shrs. gr., 5y
4.32%
Rev. gr., 5y
16.25%
Revenues
1.37b
+20.38%
65,468,00096,788,000146,494,000192,533,000262,076,000316,501,000419,770,000359,371,000310,821,000390,356,000494,441,000644,688,000835,575,0001,084,023,0001,180,790,0001,136,904,0001,368,551,000
Net income
169m
+631.78%
6,156,0006,742,00044,305,0006,721,00018,296,000-149,840,00014,722,000-13,193,000-51,537,000-111,309,000-102,601,000-34,208,00084,554,000103,404,00033,547,00023,075,000168,858,000
CFO
435m
+97.39%
5,034,00030,537,00043,937,000115,00042,117,000-26,611,00082,508,00038,226,0004,600,00036,050,000-19,647,00019,422,000175,660,00053,863,000280,801,000220,299,000434,847,000
Dividend
Jun 17, 20241.2 RUB/sh
Earnings
Jun 06, 2025

Profile

Public Joint-Stock Company ‘Human Stem Cells Institute' operates as a biotech company primarily in Russia. The company engages in the drug discovery, research and development, and marketing of proprietary products and services in the field of regenerative medicine; bio-insurance; medical genetics, including reproductive genetics; gene therapy; and biopharmaceutics. It owns and operates Gemabank, a family cord blood stem cell bank in Russia and the CIS; and Reprobank, a reproductive cell and tissue bank for personal storage of reproductive cells and tissues, as well as a sperm/oocyte donation. The company also offers Neovasculgen, a gene-therapy drug for treatment of peripheral arterial disease, including critical limb ischemia; and SPRS-therapy (service for personal regeneration of skin), a set of personalized diagnostics and treatment procedures for repairing skin damages. In addition, it operates GENETICO, a medical genetics center and molecular diagnostic lab that provides a range of genetic analysis and counseling services for the early detection, prediction, and prophylactic treatment of genetic disorders, including reproductive system diseases; and provides preimplantation genetic diagnosis and screening that includes testing of developing embryos for monogenic inherited diseases and chromosome abnormalities during an in vitro fertilization cycle. Further, the company offers non-invasive prenatal testing of fetal chromosome abnormalities; and develops Gemacell, a cell-based drug candidate for treatment of myocardial infarction. Additionally, it provides range of diagnostic services for identification of genetic predisposition to oncological diseases; and distributes cell processing equipment. The company was founded in 2003 and is based in Moscow, Russia. Public Joint-Stock Company ‘Human Stem Cells Institute' is a subsidiary of PJSC International Medical Center Processings and Kriokhraneniya of Biomaterialy.
IPO date
May 23, 2006
Employees
Domiciled in
RU
Incorporated in
RU

Valuation

Title
RUB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,368,551
20.38%
1,136,904
-3.72%
1,180,790
8.93%
Cost of revenue
662,330
443,875
393,081
Unusual Expense (Income)
NOPBT
706,221
693,029
787,709
NOPBT Margin
51.60%
60.96%
66.71%
Operating Taxes
16,736
6,230
(4,088)
Tax Rate
2.37%
0.90%
NOPAT
689,485
686,799
791,797
Net income
168,858
631.78%
23,075
-31.22%
33,547
-67.56%
Dividends
Dividend yield
Proceeds from repurchase of equity
43,798
3,485
BB yield
-0.04%
Debt
Debt current
239,986
118,862
9,087
Long-term debt
686,266
835,794
730,743
Deferred revenue
Other long-term liabilities
460,955
366,002
296,490
Net debt
192,587
559,663
425,921
Cash flow
Cash from operating activities
434,847
220,299
280,801
CAPEX
(204,292)
(135,926)
(153,296)
Cash from investing activities
(216,968)
(346,776)
(252,249)
Cash from financing activities
124,941
138,308
58,956
FCF
430,634
691,285
829,511
Balance
Cash
572,331
282,610
218,440
Long term investments
161,334
112,383
95,469
Excess cash
665,237
338,148
254,870
Stockholders' equity
771,591
384,934
328,407
Invested Capital
1,557,406
1,405,144
1,104,704
ROIC
46.55%
54.73%
74.34%
ROCE
31.77%
39.75%
57.94%
EV
Common stock shares outstanding
92,645
86,911
80,000
Price
102.00
 
114.90
201.10%
Market cap
9,449,836
 
9,192,000
221.17%
EV
10,116,668
9,843,703
EBITDA
777,117
746,508
868,984
EV/EBITDA
13.02
11.33
Interest
67,814
50,682
Interest/NOPBT
9.79%
6.43%