SymBio Pharmaceuticals — Licence agreement for IONSYS terminated

SymBio Pharmaceuticals (TYO: 4582)

Last close As at 27/03/2024

717.00

0.00 (0.00%)

Market capitalisation

27,591m

More on this equity

Research: Healthcare

SymBio Pharmaceuticals — Licence agreement for IONSYS terminated

The licence agreement between SymBio and The Medicines Company (MDCO) for the exclusive rights to develop the IONSYS (SyB P-1501) pain patch in Japan has terminated effective 30 November. SymBio is seeking damages of at least US$82m (¥9bn) arising from MDCO’s repudiation of the licence agreement. The termination is in line with our expectations after MDCO voluntarily withdrew IONSYS from sale in the US market in June; any compensation payments received from MDCO would represent upside to our forecasts and valuation. Our forecasts and valuation (¥19.7bn) are unchanged, as we have already removed all future costs and revenues for SyB P-1501 from our financial model.

Analyst avatar placeholder

Written by

Healthcare

SymBio Pharmaceuticals

Licence agreement for IONSYS terminated

Corporate update

Pharma & biotech

14 December 2017

Price

¥219

Market cap

¥10,731m

¥113/$

Net cash (¥m) at end September 2017

4,591

Shares in issue

49.0m

Free float

76%

Code

4582

Primary exchange

Japan

Secondary exchange

OTC US

Share price performance

%

1m

3m

12m

Abs

(2.7)

(4.8)

(14.8)

Rel (local)

(4.1)

(13.9)

(27.5)

52-week high/low

¥311.0

¥200.0

Business description

SymBio Pharmaceuticals is a Japanese specialty pharma company with a focus on oncology and haematology. The Treakisym powder formulation was in-licensed from Astellas in 2005; liquid Treakisym was in-licensed from Eagle Pharmaceuticals in 2017. Rigosertib was in-licensed from Onconova.

Next events

Rigosertib iv Phase III interim analysis

Q417

In-licensing activities

TBD

Treakisym sales update

Q118

Analysts

Dennis Hulme

+61 (0)2 9258 1161

Maxim Jacobs

+1 646 653 7027

SymBio Pharmaceuticals is a research client of Edison Investment Research Limited

The licence agreement between SymBio and The Medicines Company (MDCO) for the exclusive rights to develop the IONSYS (SyB P-1501) pain patch in Japan has terminated effective 30 November. SymBio is seeking damages of at least US$82m (¥9bn) arising from MDCO’s repudiation of the licence agreement. The termination is in line with our expectations after MDCO voluntarily withdrew IONSYS from sale in the US market in June; any compensation payments received from MDCO would represent upside to our forecasts and valuation. Our forecasts and valuation (¥19.7bn) are unchanged, as we have already removed all future costs and revenues for SyB P-1501 from our financial model.

Year end

Revenue (¥m)

PBT*
(¥m)

EPS*
(¥)

DPS
(¥)

P/E
(x)

Yield
(%)

12/15

1,933

(2,630)

(81.33)

0.0

N/A

N/A

12/16

2,368

(2,317)

(59.00)

0.0

N/A

N/A

12/17e

3,599

(4,000)

(82.39)

0.0

N/A

N/A

12/18e

4,248

(1,999)

(39.54)

0.0

N/A

N/A

Note: *PBT and EPS (diluted) are normalised, excluding exceptional items.

Suspended SyB P-1501 Phase III to be terminated

SymBio in-licenced IONSYS (SyB P-1501) for the treatment of post-operative pain from MDCO in October 2015, and initiated a Phase III trial of SyB P-1501 in Japan in June 2016. SymBio suspended enrolment in the trial in April. In conjunction with the termination of the licence agreement, SymBio will terminate the development of SyB P-1501, a process that it expects to complete by 31 March 2018.

Rigosertib Phase III interim analysis expected Q417

Partner Onconova reported in November that it expects the interim analysis of the INSPIRE Phase III trial of rigosertib to be performed in Q417 or early 2018. The study is investigating iv rigosertib as a second-line therapy in 225 patients with high-risk myelodysplastic syndrome. The trial is expected to fully enrol in H118 and report top-line data in 2018. SymBio holds Japan and Korea rights and has contributed 33 of ~170 trial sites that were active as at 31 October 2017.

Strong Treakisym sales growth continues

Growth of Treakisym sales continues to be strong, driven by the approval of two new indications in 2016. In-market sales grew by 53%y-o-y in the first nine months of 2017, and net sales to partner Eisai grew by 68%. SymBio reported net sales growth of 72% to ¥2,416m in Q317. Despite the sales growth, the net operating loss for Q317 has increased to ¥3.5bn from ¥1.9bn in Q316, due largely to higher spending on clinical trials and costs associated with in-licensing bendamustine HCl RTD and RI injection products. SymBio has maintained its 2017 financial guidance, which was revised upwards in September.

Valuation: rNPV of ¥19.7bn ($174m) or ¥410/share

Our risk-adjusted valuation is unchanged at ¥19,672m ($174m) or ¥410/share. We estimate that net cash of ¥4.6bn at 30 September should be sufficient to fund operations into H218, by which point the Phase III clinical trial for rigosertib iv should be complete. We model ¥620m of indicative debt in FY18.

Exhibit 1: Financial summary

Accounts: JPN GAAP; year end: 31 December; ¥m

 

2013

2014

2015

2016

2017e

2018e

PROFIT & LOSS

Total revenues

 

 

1,532

1,955

1,933

2,368

3,599

4,248

Cost of sales

 

 

(1,214)

(1,428)

(1,350)

(1,464)

(2,534)

(2,991)

Gross profit

 

 

318

527

583

904

1,065

1,257

SG&A (expenses)

 

 

(946)

(1,056)

(1,100)

(1,364)

(1,850)

(1,924)

R&D costs

 

 

(1,053)

(774)

(2,035)

(1,667)

(3,145)

(1,350)

Other income/(expense) included in adjusted

 

 

0

0

0

0

0

0

Other income/(expense) excluded from adjusted

 

 

0

0

0

0

0

0

Reported EBIT

 

 

(1,681)

(1,303)

(2,552)

(2,127)

(3,930)

(2,017)

Finance income/ (expense)

 

 

10

25

16

5

(70)

17

Other income/(expense) included in adjusted

 

 

0

(2)

2

7

0

0

Other income/(expense) excluded from adjusted

 

 

69

168

(95)

(195)

0

0

Reported PBT

 

 

(1,601)

(1,112)

(2,628)

(2,309)

(4,000)

(1,999)

Income tax expense

 

 

(4)

(4)

(4)

(4)

(4)

(4)

Reported net income

 

 

(1,605)

(1,116)

(2,632)

(2,313)

(4,003)

(2,003)

Average number of shares - basic (m)

 

 

23.2

30.8

32.4

39.3

48.6

50.7

Basic EPS (¥)

 

(69.29)

(36.26)

(81.26)

(58.82)

(82.39)

(39.54)

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

(1,672)

(1,291)

(2,527)

(2,101)

(3,903)

(1,987)

Adjusted EBIT

 

(1,681)

(1,303)

(2,552)

(2,127)

(3,930)

(2,017)

Adjusted PBT

 

(1,601)

(1,110)

(2,630)

(2,317)

(4,000)

(1,999)

Adjusted EPS (¥)

 

(69.29)

(36.20)

(81.33)

(59.00)

(82.39)

(39.54)

Adjusted diluted EPS (¥)

 

(69.29)

(36.20)

(81.33)

(59.00)

(82.39)

(39.54)

 

 

 

 

 

 

 

 

 

BALANCE SHEET

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

9

49

53

75

95

117

Goodwill

 

 

0

0

0

0

0

0

Intangible assets

 

 

8

66

52

42

35

29

Other non-current assets

 

 

37

49

53

77

77

77

Total non-current assets

 

 

53

164

158

193

206

223

Cash and equivalents

 

 

5,294

5,092

4,261

5,719

1,725

400

Inventories

 

 

125

245

133

273

347

328

Trade and other receivables

 

 

0

273

301

487

641

582

Other current assets

 

 

2,215

1,681

132

205

205

205

Total current assets

 

 

7,634

7,290

4,827

6,685

2,919

1,515

Non-current loans and borrowings

 

 

0

0

0

450

0

471

Trade and other payables

 

 

0

0

0

0

0

0

Other non-current liabilities

 

 

3

2

2

1

1

1

Total non-current liabilities

 

 

3

2

2

451

1

472

Trade and other payables

 

 

0

306

320

322

408

267

Current loans and borrowings

 

 

0

0

0

0

0

150

Other current liabilities

 

 

251

182

231

620

620

620

Total current liabilities

 

 

251

488

551

942

1,029

1,037

Equity attributable to company

 

 

7,433

6,964

4,432

5,485

2,095

229

Non-controlling interest

 

 

0

0

0

0

0

0

 

 

 

 

 

 

 

 

 

CASH FLOW STATEMENT

 

 

 

 

 

 

 

 

Profit before tax

 

 

(1,601)

(1,112)

(2,628)

(2,309)

(4,000)

(1,999)

Depreciation and Amortisation

 

 

8

13

24

26

27

30

Share based payments

 

 

67

95

103

137

137

137

Other adjustments

 

 

(27)

(207)

26

197

70

(17)

Movements in working capital

 

 

(127)

(78)

190

(13)

(141)

(63)

Interest paid / received

 

 

7

27

18

6

(70)

17

Income taxes paid

 

 

(4)

(4)

(4)

(4)

(4)

(4)

Cash from operations (CFO)

 

 

(1,677)

(1,266)

(2,272)

(1,960)

(3,981)

(1,899)

Capex

 

 

0

(109)

(24)

(28)

(40)

(47)

Acquisitions & disposals net

 

 

0

0

0

0

0

0

Other investing activities

 

 

(1,332)

423

1,513

(16)

0

0

Cash used in investing activities (CFIA)

 

 

(1,332)

314

1,489

(44)

(40)

(47)

Net proceeds from issue of shares

 

 

4,057

544

(2)

3,226

477

0

Movements in debt

 

 

0

0

0

450

(450)

621

Other financing activities

 

 

(1)

(1)

(1)

(18)

0

0

Cash from financing activities (CFF)

 

 

4,057

544

(3)

3,658

27

621

Currency translation differences and other

 

 

7

206

(45)

(196)

0

0

Increase/(decrease) in cash and equivalents

 

 

1,054

(202)

(831)

1,458

(3,994)

(1,325)

Cash and equivalents at end of period

 

 

5,294

5,092

4,261

5,719

1,725

400

Net (debt) cash

 

 

5,294

5,092

4,261

5,269

1,725

(221)

Movement in net (debt) cash over period

 

 

1,054

(202)

(831)

1,008

(3,544)

(1,946)

Source: Edison Investment Research, SymBio Pharmaceuticals accounts

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by SymBio Pharmaceuticals and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investment Research Pty Limited (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by SymBio Pharmaceuticals and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investment Research Pty Limited (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

More on SymBio Pharmaceuticals

View All

Latest from the Healthcare sector

View All Healthcare content

Research: Healthcare

Oryzon Genomics — New data support holistic effects of ORY-2001

Recently, Oryzon has published a flurry of fresh preclinical data backing its products ORY-2001 and ORY-3001. Latest data from ORY-2001 expanded the understanding about its diverse effects on Alzheimer’s disease (AD) patients, potentially including a disease modifying effect. At ASH in December 2017 Oryzon revealed first preclinical data with ORY-3001 showing that the drug could be effective in sickle cell disease. The company also introduced its plans to continue the development of ORY-1001, its lead oncology asset, once it gets the rights back in early Q118, after Roche completes a dose-finding study with small cell lung cancer patients. Our valuation is €305m or €8.9/share (vs €8.6/share).

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free