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

New results with BI-1206 from China

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.

Strong share price movement previous month

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.

Base case SEK83

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.

Key financials

SEKm202220232024e2025e2026e
Revenues326.271.563.6753.2373.5
Revenue Growth1583%-78.1%-11.0%1084%-50.4%
EBITDA-50.9-369.9-464.4308.144.6
EBIT-50.9-369.9-464.4308.144.6
EBIT Margin-15.6%-518%-730%40.9%11.9%
Net Income-42.5-330.3-417.2308.148.6
EV/SalesN/AN/AN/AN/AN/A
EV/EBIT-9.6-1.8-2.42.616.8

Investment thesis

Case

Large cash position will fund six clinicals with partnering potential

BioInvent has six ongoing clinical projects relating (mainly) to two new unique targets (FcγRIIb and TNFR2) developed with the screening platform F.I.R.S.T, all of them first-in-class with good partnering potential and funded through phase IIa. The main candidates BI-1206 (combined with rituximab) and BI-1808 have initiated their phase IIa expansion parts, as will BI-1607 during 2024. Rituximab is the foundation for most lymphoma treatments and BI-1206 could restore its activity. BioInvent expects results from the new subcutaneous version by mid-2024, which could simplify further development. The company will move closer to a potential licensing deal as phase IIa results with BI-1206 and BI-1808 become available late in 2024, which could also move the share closer to our base case.

Evidence

Excellent phase I data and strategic collaborations suggest a good likelihood of positive outcomes

Although based on a limited number of patients (n=15), BioInvent's phase I with BI-1206 in R/R indolent lymphoma is very promising (as of June 2023: DCR 73%, ORR 47%, CR 27%) considering patients received at least one line, but on average several lines, of prior treatment. CASI's phase I data (n=8) are similar: ORR 63% and CR 13%. BT-001, BI-1206 in solid tumours and BI-1808 have also demonstrated safety and some level of clinical benefit in phase I. BioInvent has four supply and clinical collaboration agreements for pembrolizumab, for BT-001, BI-1206, BI-1910 and BI-1808, and one for BI-1206 for alacabrutinib, demonstrating some interest from Merck and AstraZeneca.

Supportive Analysis

BioInvent has five other outlicensed candidates in the clinical stage (four in phase II) which could provide substantial income further on, with back-heavy deals. BI-1206 is outlicensed in China to CASI in a deal worth USD 5m in upfront plus up to USD83m and royalties. The top five owners are international specialist funds who control almost half of the company, which provides some validation of the case.

Challenge

Small data sets

Data published thus far are from small samples and there are no control groups, which make them difficult to interpret. In particular, the data from the phase I trial with the main candidate BI-1206 is based on only 15 patients. It might not be replicated in larger trials. However, four patients had a full response, at least three of which were durable with a median duration of 2.5 years as of June 2023. Although responses after rechallenge with rituximab are possible in this setting, they tend not to be durable. Furthermore, BI-1808 demonstrated a disease control rate of 38% and clinical responses in very advanced patients, indicating pharmacological activity as monotherapy, which is unusual.

Challenge

Attrition and delays

There may be attrition as the projects advance from early to mid-stage, as cancer projects have a high risk. Furthermore, BioInvent has had some delays in its projects, most recently with BI-1206 due to the transition to a subcutaneous instead of an intravenous version as well as due to competition for lymphoma patients, as there are many investigational trials going on. Delays will shorten the patent-protected sales period, increase costs and push cash flows into the future, all of which have an impact on the base case.

Valuation

Still low enterprise value

The cash position is SEK 1.2bn, which should last through Q1 2026. This is not much more than BioInvent's current markets cap (SEK1.5bn), and does not reflect the fundamental value of its high-quality clinical programmes. Using a WACC of 13 percent, our sum-of-the parts base case is SEK83. The solid cash position makes the risk of severe dilution from equity issues minimal in the short to medium term. We expect several important readouts from mid-2024 and onward that could be move the share closer to our base case.

Quality Rating

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. 

BI-1808

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

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 NHL

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.

BI-1206 with pembrolizumab

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-1607

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

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.

Financial results

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.

Valuation

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 ValuationColumn1Column2Column3Column4Column5Column6Column7Column8
RoyaltyPeak salesMarket LOARisk-adj.Per share
ProgrammeIndicationStagerate(USDm)launchNPV (SEKm)NPV (SEK)
BI-1206NHLPhase II17%1,000202827%
BI-1206solid tumorsPhase I17%1,8002,02912%2,62940
BI-1607Solid tumorsPhase II ready15%1,200202912%70811
BI-1808Solid tumors, CTCLPhase II15%2,1002028-3011%-16%1,09817
BI-1910Solid tumorsPhase I15%1,00020319%3906
Oncolytic VirusSolid tumorsPhase I13%1,0002,03013%2774
n-CoDeR partnersMultple indications3%2,00015%5378
Technology value (EV)5,63886
Contract manufacturing2033
Net Cash (SEKm) 1,21919
Overhead, incl. taxes-1,578-24
Total value (SEKm)5,482
Outstanding shares (m)66
Valuation per share (SEK)8383
* 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:

  • BI-1206 (including solid cancers) upfront of USD100m and total payments of USD1150m
  • BI-1808 upfront of USD100m and total payments of USD1000m
  • BI-1607 upfront of USD50m and total payments of USD650m
  • BT-001 upfront of USD50m and total payments of USD450m
  • BI-1910 upfront of USD50m and total payments of USD550m
  • n-CoDeR partners total deal value of USD250m over five programmes

Financials

Income statement
SEKm20232024e2025e2026e
Revenues71.563.6753.2373.5
Cost of Revenue0.000.000.000.00
Operating Expenses441.4528.0445.1328.9
EBITDA-369.9-464.4308.144.6
Depreciation0.000.000.000.00
Amortizations0.000.000.000.00
EBIT-369.9-464.4308.144.6
Shares in Associates0.000.000.000.00
Interest Expenses0.000.000.000.00
Net Financial Items39.847.20.000.00
EBT-330.1-417.2308.144.6
Income Tax Expenses0.200.030.000.00
Net Income-330.3-417.2308.148.6
Balance sheet
Assets
Non-current assets
SEKm20232024e2025e2026e
Property, Plant and Equipment (Net)29.529.529.529.5
Goodwill0.000.000.000.00
Intangible Assets0.000.000.000.00
Right-of-Use Assets23.223.223.223.2
Other Non-Current Assets0.000.000.000.00
Total Non-Current Assets52.752.752.752.7
Current assets
SEKm20232024e2025e2026e
Inventories11.86.475.337.4
Accounts Receivable52.75.160.329.9
Other Current Assets0.005.160.329.9
Cash Equivalents1,283.0866.11,146.51,210.4
Total Current Assets1,347.5882.61,342.41,307.5
Total Assets1,400.2935.31,395.01,360.1
Equity and Liabilities
Equity
SEKm20232024e2025e2026e
Non Controlling Interest0.000.000.000.00
Shareholder's Equity1,309.7892.51,200.61,249.2
Non-current liabilities
SEKm20232024e2025e2026e
Long Term Debt0.000.000.000.00
Long Term Lease Liabilities14.514.514.514.5
Other Long Term Liabilities0.000.000.000.00
Total Non-Current Liabilities14.514.514.514.5
Current liabilities
SEKm20232024e2025e2026e
Short Term Debt0.000.000.000.00
Short Term Lease Liabilities8.78.78.78.7
Accounts Payable0.007.690.444.8
Other Current Liabilities67.26.475.337.4
Total Current Liabilities75.922.7174.490.9
Total Liabilities and Equity1,400.2929.81,389.51,354.6
Cash flow
SEKm20232024e2025e2026e
Operating Cash Flow-341.7-416.9280.563.8
Investing Cash Flow-13.30.000.000.00
Financing Cash Flow26.50.000.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

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