BioInvent Q1 2024: Approaching Catalysts
Research Update
2024-04-25
07:10
Analyst Q&A
Closed
Richard Ramanius answered 7 questions.
Redeye comments on BioInvent's Q1 report 2024.
RR
Richard Ramanius
Contents
Investment thesis
Quality Rating
BI-1808
BI-1910
BI-1206 NHL
BI-1206 with pembrolizumab
BI-1607
BT-001
Financial results
Valuation
Financials
Rating definitions
The team
Download article
In March, BioInvent's partner CASI announced positive safety and a response rate of 63% in the first 8 evaluable patients in the phase I part of the study. This is in line with expectations considering the results from BioInvent' study and supports our valuation assumptions.
The share price increased from cSEK17 to a peak of cSEK24 in the month before the Q4 report. While we have no explanation for this, it appears the negative trend of the last few years may be starting to reverse. A positive momentum should mean positive catalysts, such as clinical readouts, will be better reflected in the share price, which has not really been the case recently. We expect 2024 to have some of the most important catalysts for BioInvent since becoming an oncology company.
We restate our base case of SEK83. Strong results from the phase I study of BI-1808 in combination with pembrolizumab and from the phase I study of the subcutaneous version of BI-1206 towards the middle of this year could start moving the share towards our base case, while phase IIa readouts of BI-1206 and BI-1808 towards the end of the year will be even stronger catalysts.
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 326.2 | 71.5 | 63.6 | 753.2 | 373.5 |
Revenue Growth | 1583% | -78.1% | -11.0% | 1084% | -50.4% |
EBITDA | -50.9 | -369.9 | -464.4 | 308.1 | 44.6 |
EBIT | -50.9 | -369.9 | -464.4 | 308.1 | 44.6 |
EBIT Margin | -15.6% | -518% | -730% | 40.9% | 11.9% |
Net Income | -42.5 | -330.3 | -417.2 | 308.1 | 48.6 |
EV/Sales | N/A | N/A | N/A | N/A | N/A |
EV/EBIT | -9.6 | -1.8 | -2.4 | 2.6 | 16.8 |
Case
Large cash position will fund six clinicals with partnering potential
Evidence
Excellent phase I data and strategic collaborations suggest a good likelihood of positive outcomes
Supportive Analysis
Challenge
Small data sets
Challenge
Attrition and delays
Valuation
Still low enterprise value
People: 4
BioInvent is guided by a competent and experienced management team that is complemented by an equally experienced international board. It has strong ownership dominated by international specialist investors. It has been highly successful in raising funds and getting institutional investors on board.
Business: 3
BioInvent is an early-stage research company that is dependent on partners to succeed. It operates in an industry that is highly profitable, yet at the same time highly regulated and subjected to strong competition. As a research company, it is dependent on market conditions, though its large cash position serves as a cushion.
Financials: 1
BioInvent is likely the best financed publicly traded Swedish biotech company in relation to its development stage. Funds should last through 2025 and likely into 2026. However, it is far from being cash-flow positive or reporting annual profits due to its early-stage programs.
The anti-TNFR2 antibody is being tested in two arms in a phase I/IIa study. The first arm, with BI-1808 as a monotherapy, is now recruiting patients to the phase IIa part. The second arm, combining BI-1808 with pembrolizumab, is in phase I. The two phase IIa arms consist of different indication cohorts and will recruit around 180 patients, so this is a decent-sized study.
Data from the phase I part of the combination arm will be presented at ASCO from 31 May, while data from the single-agent phase II arm are expected by end-year 2024, which will be a significant catalyst.
BI-1910 is an antagonistic TNFR2 antibody. It is the youngest programme in the clinic, as the phase I part began in December 2023, so we will have to wait sometime to get data, with the first readout planned for the end of 2024.
BI-1206 is an anti-FcyRIIB antibody developed in lymphoma to prevent resistance to rituximab, the main lymphoma drug. In February, BioInvent announced a collaboration with AstraZeneca for a triplet study with their Calquence in lymphoma. The competitive situation for indolent non-Hodgin’s lymphoma, for which BI-1206 is being developed, will likely harden until 2030. Partly this is due to the introduction of efficacious CAR-T treatments (which, however, are tough treatments). But it is mainly because bispecifics, milder than CAR-Ts, are moving up the indication ladder, with approvals in the first line expected for Lunsumio, Epkinly, and odronextamab in 2029-2030. Lunsumio and odronextamab in combination with lenalidomide are competing with rituximab in the first while, while Epkinly is combined rituximab. This might lead to a reduction of the use of rituximab in the first- and second-line settings. We believe this has been part of the motivation for the triplet study of BI-1206 with AstraZeneca's Calquence, which could complement the positioning of BI-1206 as an add-on to rituximab monotherapy, while also providing grounds for a potential future deal. This being said, there will likely always be a place for rituximab due to its mild side-effect profile, especially in older patients, so the market for BI-1206 is unlikely to disappear.
The phase IIa intravenous part is still enrolling patients. In previous reports, the timeline communicated for a readout was the end of this year (2024), though no mention was made in this report. Bioinvent expects results from the phase I arm of the subcutaneous formulation before summer (H1). This is important because the IV version had infusion-related side effects, and minimising side effects is important to position the combination treatment as a mild alternative for older or more frail patients in later lines. The triple-combination with Calquence would likely be a frontline treatment for healthier patients who can handle side effects better, so the IV formulation is less of an issue there, though eventually the SC use would be used there as well. BioInvent expects a first readout from the triplet in Q4 2024.
In a phase II study of Calquence monotherapy in relapsed/refractory mantle cell lymphoma, where it is now approved, the ORR was 82% with a complete response rate of 48%. Although the cancer type is not identical to that of BI-1206’s study (mantle cell lymphoma is a subtype of indolent lymphoma), we believe this is a reasonable benchmark and that these rates would have to be surpassed by the triple combination.
The second study investigates how BI-1206 can counteract resistance to checkpoint inhibitors. Positive initial data has been reported from the phase I study and further data will be presented at ASCO from 31 May.
BI-1207 is the second anti-FcyRIIB antibody. The phase I study of BI-1607 in combination with trastuzumab was completed last year with positive results. A phase II study will start this year. The company is deliberating which combination regimen to choose before continuing.
BT-001 is an oncolytic virus that encodes a CTLA-4 antibody and is developed 50/50 with Transgene. Positive phase I monotherapy results were reported in 2023. However, it is generally assumed that oncolytic viruses will have to be combined with checkpoint inhibitors in metastatic disease. The results from the phase I study in combination with pembrolizumab are expected in H2 2024 and are essential for deciding whether to continue with the project.
The revenues of SEK6m were mainly related to production of antibodies and research services. Thanks to higher interest rates and the large cash position, net financial items amounted to SEK12m.
Costs were lower than the previous quarter at SEK-96m. Good cost controls combined with financial income and revenues result in a moderate quarterly loss of SEK-78m. We expect costs to increase as larger phase IIa studies are initiated in new programmes. The cash position decreased to 1.22bn (SEK1.28bn), which should last through Q1 2026.
Little has happened since our Q4 comments that affects our valuation assumptions. We have mainly made some changes to the cost forecasts based on Q1 costs coming in lower than we expected. We restate our base case of SEK83, with a bull case of SEK135 and a bear case of SEK33.
Sum-of-the-parts Valuation | Column1 | Column2 | Column3 | Column4 | Column5 | Column6 | Column7 | Column8 |
Royalty | Peak sales | Market | LOA | Risk-adj. | Per share | |||
Programme | Indication | Stage | rate | (USDm) | launch | NPV (SEKm) | NPV (SEK) | |
BI-1206 | NHL | Phase II | 17% | 1,000 | 2028 | 27% | ||
BI-1206 | solid tumors | Phase I | 17% | 1,800 | 2,029 | 12% | 2,629 | 40 |
BI-1607 | Solid tumors | Phase II ready | 15% | 1,200 | 2029 | 12% | 708 | 11 |
BI-1808 | Solid tumors, CTCL | Phase II | 15% | 2,100 | 2028-30 | 11%-16% | 1,098 | 17 |
BI-1910 | Solid tumors | Phase I | 15% | 1,000 | 2031 | 9% | 390 | 6 |
Oncolytic Virus | Solid tumors | Phase I | 13% | 1,000 | 2,030 | 13% | 277 | 4 |
n-CoDeR partners | Multple indications | 3% | 2,000 | 15% | 537 | 8 | ||
Technology value (EV) | 5,638 | 86 | ||||||
Contract manufacturing | 203 | 3 | ||||||
Net Cash (SEKm) | 1,219 | 19 | ||||||
Overhead, incl. taxes | -1,578 | -24 | ||||||
Total value (SEKm) | 5,482 | |||||||
Outstanding shares (m) | 66 | |||||||
Valuation per share (SEK) | 83 | 83 | ||||||
* Based on a SEK/USD rate of SEK 10.5, and a WACC of 13% | ||||||||
Source: Redeye Research |
Our main valuation assumptions are listed in the table above. Other important assumptions about deals are:
Income statement | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Revenues | 71.5 | 63.6 | 753.2 | 373.5 |
Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 441.4 | 528.0 | 445.1 | 328.9 |
EBITDA | -369.9 | -464.4 | 308.1 | 44.6 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.00 |
Amortizations | 0.00 | 0.00 | 0.00 | 0.00 |
EBIT | -369.9 | -464.4 | 308.1 | 44.6 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Net Financial Items | 39.8 | 47.2 | 0.00 | 0.00 |
EBT | -330.1 | -417.2 | 308.1 | 44.6 |
Income Tax Expenses | 0.20 | 0.03 | 0.00 | 0.00 |
Net Income | -330.3 | -417.2 | 308.1 | 48.6 |
Balance sheet | ||||
Assets | ||||
Non-current assets | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Property, Plant and Equipment (Net) | 29.5 | 29.5 | 29.5 | 29.5 |
Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Right-of-Use Assets | 23.2 | 23.2 | 23.2 | 23.2 |
Other Non-Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 52.7 | 52.7 | 52.7 | 52.7 |
Current assets | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Inventories | 11.8 | 6.4 | 75.3 | 37.4 |
Accounts Receivable | 52.7 | 5.1 | 60.3 | 29.9 |
Other Current Assets | 0.00 | 5.1 | 60.3 | 29.9 |
Cash Equivalents | 1,283.0 | 866.1 | 1,146.5 | 1,210.4 |
Total Current Assets | 1,347.5 | 882.6 | 1,342.4 | 1,307.5 |
Total Assets | 1,400.2 | 935.3 | 1,395.0 | 1,360.1 |
Equity and Liabilities | ||||
Equity | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 1,309.7 | 892.5 | 1,200.6 | 1,249.2 |
Non-current liabilities | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Lease Liabilities | 14.5 | 14.5 | 14.5 | 14.5 |
Other Long Term Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Liabilities | 14.5 | 14.5 | 14.5 | 14.5 |
Current liabilities | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
Short Term Lease Liabilities | 8.7 | 8.7 | 8.7 | 8.7 |
Accounts Payable | 0.00 | 7.6 | 90.4 | 44.8 |
Other Current Liabilities | 67.2 | 6.4 | 75.3 | 37.4 |
Total Current Liabilities | 75.9 | 22.7 | 174.4 | 90.9 |
Total Liabilities and Equity | 1,400.2 | 929.8 | 1,389.5 | 1,354.6 |
Cash flow | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Operating Cash Flow | -341.7 | -416.9 | 280.5 | 63.8 |
Investing Cash Flow | -13.3 | 0.00 | 0.00 | 0.00 |
Financing Cash Flow | 26.5 | 0.00 | 0.00 | 0.00 |
Disclosures and disclaimers
Contents
Investment thesis
Quality Rating
BI-1808
BI-1910
BI-1206 NHL
BI-1206 with pembrolizumab
BI-1607
BT-001
Financial results
Valuation
Financials
Rating definitions
The team
Download article