XHKG9969
Market cap1.14bUSD
Dec 23, Last price
5.93HKD
1D
0.00%
1Q
10.84%
IPO
-38.99%
Name
InnoCare Pharma Ltd
Chart & Performance
Profile
InnoCare Pharma Limited, a biopharmaceutical company, engages in discovering, developing, and commercializing drugs for the treatment of cancer and autoimmune diseases. It develops Orelabrutinib, an BTK inhibitor to treat patients with relapsed and/or refractory (r/r) chronic lymphocytic leukemia, r/r mantle cell lymphoma, r/r Waldenstrom's macroglobulinemia, r/r marginal zone lymphoma, r/r diffuse large B-cell lymphoma (DLBCL)- MCD, r/r central nervous system lymphoma, combo w/MIL-62, systemic lupus erythematosus, immune thrombocytopenia purpura, multiple sclerosis, and neuromyelitis optica spectrum disorder. The company is also developing ICP-192, a pan-FGFR inhibitor that is in a Phase I/II clinical trial for the treatment of solid tumor patients, including cholangiocarcinoma, and head and neck cancer; ICP-723, a pan-TRK inhibitor, which is in Phase I clinical trial to treat neurotrophic tyrosine receptor kinase fusion positive cancers; ICP-332, a novel tyrosine kinase 2 inhibitor that is in a Phase I clinical trial for the treatment of autoimmune diseases; and ICP-B02, a bispecific antibody for the treatment of lymphoma. In addition, it develops ICP-189, ICP-915, and ICP-B03 for the treatment of solid tumors; ICP-033 to treat liver cancer, renal cell carcinoma, colorectal cancer, and other solid tumors; ICP-488 for the treatment of autoimmune diseases; ICP-B05, an anti-CC chemokine receptor 8 monoclonal antibody for the treatment of various cancers; ICP-248 to treat hematology; and ICP-490 for the treatment of hematology and autoimmune diseases. Further, it offers ICP-B04 (Tafasitamab) to treat DLBCL/hematology. InnoCare Pharma Limited was incorporated in 2015 and is headquartered in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | |||||||
Revenues | 738,537 18.09% | 625,404 -40.04% | 1,043,033 76,368.70% | ||||
Cost of revenue | 1,137,814 | 1,272,146 | 1,131,911 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (399,277) | (646,742) | (88,878) | ||||
NOPBT Margin | |||||||
Operating Taxes | 1,426 | (22,077) | 46,558 | ||||
Tax Rate | |||||||
NOPAT | (400,703) | (624,665) | (135,436) | ||||
Net income | (631,263) -27.58% | (871,650) 1,207.23% | (66,679) -85.60% | ||||
Dividends | (1,153) | (3,263) | |||||
Dividend yield | 0.01% | 0.02% | |||||
Proceeds from repurchase of equity | 3,647 | 2,923,230 | 2,527,459 | ||||
BB yield | -0.03% | -14.48% | -12.09% | ||||
Debt | |||||||
Debt current | 1,274,364 | 1,217,280 | 20,336 | ||||
Long-term debt | 136,827 | 90,990 | 1,315,784 | ||||
Deferred revenue | 278,203 | 123,611 | |||||
Other long-term liabilities | 574,483 | 287,761 | 37,693 | ||||
Net debt | (6,819,065) | (7,401,369) | (4,918,694) | ||||
Cash flow | |||||||
Cash from operating activities | (671,340) | (565,554) | 167,058 | ||||
CAPEX | (254,544) | (370,327) | (167,069) | ||||
Cash from investing activities | 666,914 | (1,726,354) | (1,729,965) | ||||
Cash from financing activities | 1,308 | 3,094,506 | 2,544,807 | ||||
FCF | (537,529) | (1,074,512) | (283,476) | ||||
Balance | |||||||
Cash | 8,224,596 | 9,011,217 | 6,245,775 | ||||
Long term investments | 5,660 | (301,578) | 9,039 | ||||
Excess cash | 8,193,329 | 8,678,369 | 6,202,662 | ||||
Stockholders' equity | (5,021,311) | (4,375,679) | (3,481,956) | ||||
Invested Capital | 14,120,810 | 13,806,109 | 10,533,161 | ||||
ROIC | |||||||
ROCE | |||||||
EV | |||||||
Common stock shares outstanding | 1,706,116 | 1,479,565 | 1,366,261 | ||||
Price | 6.89 -49.49% | 13.64 -10.85% | 15.30 13.00% | ||||
Market cap | 11,755,139 -41.75% | 20,181,267 -3.46% | 20,903,793 59.56% | ||||
EV | 4,968,930 | 12,863,435 | 16,270,310 | ||||
EBITDA | (306,656) | (578,339) | (56,396) | ||||
EV/EBITDA | |||||||
Interest | 35,031 | 17,045 | 2,642 | ||||
Interest/NOPBT |