XHKG6855
Market cap1.75bUSD
Dec 23, Last price
43.30HKD
1D
0.81%
1Q
12.18%
IPO
17.82%
Name
Ascentage Pharma Group International
Chart & Performance
Profile
Ascentage Pharma Group International, a clinical-stage biotechnology company, engages in developing therapies for cancers, chronic hepatitis B virus (HBV), and age-related diseases in the United States and Mainland China. Its primary product HQP1351, a BCR-ABL inhibitor targeting BCR-ABL mutants, including those with the T315I mutation, as well as for patients with tyrosine kinase inhibitor resistant chronic phase chronic myeloid leukemia. It also has APG-2575, an orally administered Bcl-2 selective inhibitor for hematologic malignancies and solid tumors, which is under Phase Ib/II clinical study; APG-115, an oral small molecule inhibitor of the MDM2-p53 protein-protein interaction for treating solid tumors and hematological malignancies; and APG-1387, a small molecule inhibitor of apoptosis proteins for advanced solid tumors and chronic HBV infection. In addition, it is involved in the development of APG-1252, a small molecule drug to restore apoptosis through selective inhibition of the Bcl-2 and Bcl-xL proteins for SCLC, lymphoma, and other solid tumors; APG-2449 for non-small-cell lung carcinoma; APG-5918, an orally available and selective EED inhibitor with a best-in-class potential that is under pre-clinical stage; APG-265, which is in the IND-enabling stage for hematological malignancies and solid tumors; and UBX1967/1325 targeting Bcl family indicated for DME that is under Phase II development. Ascentage Pharma Group International has collaboration relationships with major biotechnology and pharmaceutical companies, and academic institutions, which include Innovent Biologics, Inc.; National Cancer Institute; Pfizer Inc.; and Clover Biopharmaceuticals (Hong Kong) Co., Limited. The company was founded in 2009 and is headquartered in Suzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
Income | ||||||||
Revenues | 221,984 5.85% | 209,711 651.38% | 27,910 124.18% | |||||
Cost of revenue | 1,113,978 | 1,092,994 | 960,829 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (891,994) | (883,283) | (932,919) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (7,150) | 4,248 | 49,825 | |||||
Tax Rate | ||||||||
NOPAT | (884,844) | (887,531) | (982,744) | |||||
Net income | (925,637) 4.84% | (882,924) 12.84% | (782,424) 15.47% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 464,166 | (26,757) | 1,274,771 | |||||
BB yield | -6.02% | 0.39% | -17.75% | |||||
Debt | ||||||||
Debt current | 616,404 | 518,383 | 49,451 | |||||
Long-term debt | 1,201,872 | 1,282,422 | 1,044,490 | |||||
Deferred revenue | (10,549) | 218,625 | 243,279 | |||||
Other long-term liabilities | 305,848 | (230,776) | (257,032) | |||||
Net debt | 698,937 | 278,129 | (681,870) | |||||
Cash flow | ||||||||
Cash from operating activities | (726,077) | (653,915) | (604,679) | |||||
CAPEX | (46,108) | (203,288) | (435,415) | |||||
Cash from investing activities | 21,922 | (384,612) | (466,522) | |||||
Cash from financing activities | 368,751 | 619,268 | 1,781,387 | |||||
FCF | (1,193,354) | (691,885) | (1,350,111) | |||||
Balance | ||||||||
Cash | 1,100,390 | 1,504,145 | 1,747,966 | |||||
Long term investments | 18,949 | 18,531 | 27,845 | |||||
Excess cash | 1,108,240 | 1,512,190 | 1,774,416 | |||||
Stockholders' equity | (5,859,171) | (4,439,305) | (3,556,383) | |||||
Invested Capital | 8,031,246 | 6,887,467 | 6,167,753 | |||||
ROIC | ||||||||
ROCE | ||||||||
EV | ||||||||
Common stock shares outstanding | 282,299 | 263,669 | 254,615 | |||||
Price | 27.30 6.23% | 25.70 -8.87% | 28.20 -23.16% | |||||
Market cap | 7,706,770 13.73% | 6,776,289 -5.62% | 7,180,152 -9.39% | |||||
EV | 8,415,922 | 7,572,932 | 7,049,231 | |||||
EBITDA | (798,799) | (822,367) | (905,393) | |||||
EV/EBITDA | ||||||||
Interest | 96,057 | 52,785 | 16,731 | |||||
Interest/NOPBT |