Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Healthcare
ReNeuron continues to prepare for its Phase III chronic stroke study (due to start in H217) and has indicated that it is making progress with the US/EU regulatory authorities. It intends to submit an IND in the US in Q217 and shortly after in the EU. ReNeuron also announced that it now plans to expand its ongoing Phase I/II retinitis pigmentosa (hRP cells) study to 20 patients in Phase II and commence a Phase II study in a new indication: cone-rod dystrophy (CRD). As a result, it will not continue development of CTX in critical limb ischaemia (CLI). We maintain our rNPV at £291m.
Written by
ReNeuron Group |
Global clinical pipeline strategy update |
Clinical pipeline update |
Pharma & biotech |
2 May 2017 |
Share price performance
Business description
Next events
Analyst
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
ReNeuron continues to prepare for its Phase III chronic stroke study (due to start in H217) and has indicated that it is making progress with the US/EU regulatory authorities. It intends to submit an IND in the US in Q217 and shortly after in the EU. ReNeuron also announced that it now plans to expand its ongoing Phase I/II retinitis pigmentosa (hRP cells) study to 20 patients in Phase II and commence a Phase II study in a new indication: cone-rod dystrophy (CRD). As a result, it will not continue development of CTX in critical limb ischaemia (CLI). We maintain our rNPV at £291m.
Year |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
03/15 |
0.0 |
(10.3) |
(0.50) |
0.0 |
N/A |
N/A |
03/16 |
0.0 |
(12.8) |
(0.44) |
0.0 |
N/A |
N/A |
03/17e |
0.0 |
(19.5) |
(0.58) |
0.0 |
N/A |
N/A |
03/18e |
0.0 |
(31.3) |
(0.93) |
0.0 |
N/A |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
Phase III chronic stroke study set-up progressing
ReNeuron reported positive Phase II trial data (December 2016) for its CTX cells in chronic stroke patients. It has recently announced that it is on track to initiate the follow-on Phase III trial in H217. It is currently consulting with the regulatory bodies in Europe and the US, has an end-of-Phase II meeting with the FDA shortly and intends to submit an IND in Q217. The European clinical trial application will follow shortly after. Alongside this, discussions are ongoing with the Japanese regulatory agency, which could offer a conditional marketing approval. For more detail, see our March 2017 outlook note.
Ophthalmology clinical programme expanded
ReNeuron also recently announced the expansion of its ophthalmology programme, following successful development of a cryopreserved formulation of its hRP cells. It intends to expand the Phase II part of the trial in RP patients (20 patients vs six patients) to utilise the cryopreserved hRPCs and build a richer data set. We expect efficacy data readouts to now be in H218. Alongside this, it is also expanding development of hRPCs into CRD, with a Phase II trial application planned in H217. As a result of the expansion of its clinical programme, the CLI programme is on hold. A Phase I safety study in CLI has been completed with no significant adverse events, according to the company.
Valuation: Maintained at £291m, positive progress
We maintain our valuation at £291m. We have removed the CLI programme from the valuation, but this has been tempered by the inclusion of the CRD programme, an increase in the assumption of the price of hRP cell treatment and an updated £/$ conversion of 1.28 (vs 1.32). We believe ReNeuron is making positive developments by focusing on its clinical programme. There are a number of potential inflection points as it executes its strategy. We currently forecast a cash runway into FY19, which should enable significant advancement of its clinical programmes. At that point, it will either raise further funding and/or partner some of its programmes.
Updated clinical pipeline overview
ReNeuron has a broad clinical pipeline with multiple data readouts anticipated in the next couple of years. For a full company overview, please see our outlook note published on 23 March 2017.
Expanded ophthalmology programmes
ReNeuron has announced that it has successfully developed a cryopreserved formulation of its human retinal progenitor cell (hRPC) therapeutic candidate. This is a significant step forward as it enables shipping and storage, increasing the shelf life of the product and enabling potentially far-reaching commercialisation. This has enabled ReNeuron to apply to alter its current US Phase I/II clinical trial to switch from a fresh hRPC formulation for the final Phase I dose cohort (three patients). Alongside this it has allowed an expansion of its programme in ophthalmology. It intends to apply to extend the Phase II element of the ongoing Phase I/II clinical trial in RP to 20 patients (vs six patients) and expand it to a new indication: cone-rod dystrophy (CRD).
hRPC to be pursued in two indications
hRPC is currently being investigated in a Phase I/II study in retinitis pigmentosa (RP), in which the Phase I part is progressing as planned and the Phase II part is expected to be expanded to include 20 patients across additional US clinical study sites. The Phase I trial has three dose cohorts with three patients in each and currently two of the three safety dose cohorts have completed. The study is being conducted at the Massachusetts Eye and Ear Infirmary (Boston) and is the first clinical trial activity in the US for ReNeuron. Please see our July 2016 outlook note for a more detailed overview of RP and an outline of the trial design.
hRPC has received both fast-track designation (accelerated approval and priority review) and orphan drug status for RP in the US, and orphan drug status in Europe, thus ensuring seven and 10 years of market exclusivity, respectively, following any approval. Initial safety readouts are expected in H117, with efficacy data now expected later due to the additional patients in H218.
ReNeuron has announced its intention to expand the hRPC retinal disease programme into CRD. CRD is a group of rare eye disorders associated with the loss of cone cells in the retina that initially results in deterioration of central visual acuity (frequency 5-29%1) and colour vision (frequency 30-79%1). It is an inherited orphan disease (one in 40,000 people2) and generally starts in childhood, with no cure currently. The expansion to include a second indication is part of ReNeuron’s strategy to evaluate the efficacy of its hRPC therapeutic candidate across a range of genetic diseases of the eye. It intends to file an application to commence a Phase II study H217.
Phase III chronic stroke study – H217
ReNeuron has indicated that the rate of patient improvement as measured in the Phase II study (motor scales, global impairment and activities of daily living independence) exceeded what it expected would be due to natural recovery alone. As a result, ReNeuron is planning to progress clinical development of its CTX cell therapy candidate in patients with disability due to ischaemic stroke in a Phase III pivotal, controlled, randomised study. We expect this to take place predominantly in the US, with possibly a few sites in Europe and, while it is too early to state what the primary endpoints may be, we do expect it to utilise the scales already outlined here in Phase II, albeit potentially with a different emphasis. In particular, we expect a focus on measures of disability and daily living such as BI and mRS, as these are particularly favoured by regulators. ReNeuron has met with the EU regulators and will be meeting with the US regulators shortly. It expects to file an IND in the US in Q217 and shortly after in Europe. We believe there is potential readout from the trial in 2019. In addition to its progress in the US and Europe, ReNeuron is continuing to move forward in Japan, where it has also met with the regulatory agency (PDMA). The Japanese market offers an interesting opportunity as there are regulations that offer the potential for conditional marketing approval at an earlier stage of clinical development. We expect ReNeuron to find a partner to commercialise in Japan. For a more detailed overview of Phase II clinical stroke study data, see our March 2017 outlook note.
Exosome nanomedicine platform potentially in clinic H118
ReNeuron is currently engaged in preclinical work around its exosome platform. If the outcome of the preclinical work is positive, the company intends to start a Phase I clinical trial in H118. We expect this could be granted orphan indication status if successful, which has the benefit of market exclusivity post-launch. There is also the potential for ReNeuron to partner with this programme, as exosomes could be a target vehicle for drug delivery. To view published data click here and for a more detailed overview of the programme, please see our July 2016 outlook note.
Valuation: Maintained at £291m
We are maintaining our valuation at £291m. We have removed the CLI programme from our valuation, which has been offset by the inclusion of the CRD programme, an increase in the price of the hRPc treatment to $75,000 per treatment vs $50,000 previously and using an updated £/$ conversion of 1.28 (vs 1.32 before). We also now use our estimated FY17 cash of £44m (vs H117 reported cash of £60m). Exhibit 1 outlines our key assumptions around the CRD programme. Our assumptions for the other programmes remain the same. We noted in our previous report that pricing of $50k per eye treatment (RP and CRD programme) is conservative as a transformational disease-modifying treatment. We have reviewed this in our model, as stated above, but still believe it could be priced higher. We also note that we do not currently ascribe value to its exosome programme.
Exhibit 1: rNPV valuation and assumptions
Product |
Setting |
Status |
Launch |
NPV (£m) |
Peak sales ($m) |
Probability of success |
Royalty rate |
rNPV (£m) |
rNPV per share (p) |
Key assumptions |
CTX |
Stroke disability |
Phase II completed |
2020 |
765 |
1,633 |
25% |
30% |
175 |
5.54 |
1.76m strokes/yr (US 800k + EU 800k + Japan 155k); 85% ischaemic; 85% survival; 50% disability; 10% peak penetration; treatment cost $50,000 (US/Japan) or $40,000 (EU). |
hRPC |
CRD |
Phase II ready |
2020 |
94 |
147 |
20% |
30% |
14 |
0.45 |
CRD prevalence 1 in 40,000; 30% advance to severe vision loss per year and abnormal colour vision ; peak penetration 20% (US/Japan) or 15% (EU); per-eye treatment cost $75,000 (US/Japan) or $50,000 (EU). |
hRPC |
RP |
Phase I/II |
2020 |
331 |
629 |
20% |
30% |
57 |
1.80 |
RP prevalence 1 in 4,000; 10% advance to severe vision loss per year; peak penetration 20% (US/Japan) or 15% (EU); per-eye treatment cost $75,000 (US/Japan) or $50,000 (EU). |
Portfolio total |
1,190 |
246 |
7.79 |
|||||||
Cash |
44 |
1.40 |
FY17 estimated cash |
|||||||
Overall valuation |
291 |
9.19 |
3,164m shares outstanding |
|||||||
Source: Edison Investment Research
We maintain our forecasts, as overall we expect the same spend as before the change in clinical programme mix. ReNeuron has a strong cash position (we forecast a cash runway to FY19), which should allow the company to significantly advance its clinical trial programme, resulting in a number of potential key inflection points over the next 24 months, including:
■
initiation of a pivotal Phase III study for CTX in stroke (H217);
■
Phase I hRPC safety data in 2017;
■
initiation of Phase II hRPC study in RP and CRD; and
■
further preclinical data from the exosome nanomedicine platform (efficacy and toxicity).
Exhibit 2: Financial summary
£'000s |
2013 |
2014 |
2015 |
2016 |
2017e |
2018e |
||
Year end 31 March |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
||||||||
Revenue |
|
|
17 |
22 |
30 |
29 |
29 |
29 |
Cost of Sales |
0 |
0 |
0 |
0 |
0 |
0 |
||
Gross Profit |
17 |
22 |
30 |
29 |
29 |
29 |
||
R&D expenses |
(4,786) |
(5,829) |
(7,250) |
(10,272) |
(16,435) |
(27,940) |
||
SG&A expenses |
(2,319) |
(2,824) |
(3,693) |
(4,015) |
(4,095) |
(4,300) |
||
EBITDA |
|
|
(6,966) |
(7,857) |
(10,269) |
(13,632) |
(19,895) |
(31,549) |
Operating Profit (before GW and except) |
|
(7,088) |
(7,969) |
(10,394) |
(13,724) |
(19,968) |
(31,677) |
|
Intangible Amortisation |
0 |
0 |
0 |
0 |
0 |
0 |
||
Exceptionals |
0 |
0 |
0 |
0 |
0 |
0 |
||
Operating Profit |
(7,088) |
(7,969) |
(10,394) |
(13,724) |
(19,968) |
(31,677) |
||
Other |
0 |
0 |
0 |
0 |
0 |
0 |
||
Net Interest |
29 |
149 |
91 |
878 |
493 |
371 |
||
Profit Before Tax (norm) |
|
|
(7,059) |
(7,820) |
(10,303) |
(12,846) |
(19,475) |
(31,306) |
Profit Before Tax (FRS 3) |
|
|
(7,059) |
(7,820) |
(10,303) |
(12,846) |
(19,475) |
(31,306) |
Tax |
714 |
754 |
1,397 |
1,492 |
1,168 |
1,878 |
||
Profit After Tax (norm) |
(6,345) |
(7,066) |
(8,906) |
(11,354) |
(18,306) |
(29,428) |
||
Profit After Tax (FRS 3) |
(6,345) |
(7,066) |
(8,906) |
(11,354) |
(18,306) |
(29,428) |
||
Average Number of Shares Outstanding (m) |
748.7 |
1,425.0 |
1,788.8 |
2,609.3 |
3,164.6 |
3,164.6 |
||
EPS - normalised (p) |
|
|
(0.85) |
(0.50) |
(0.50) |
(0.44) |
(0.58) |
(0.93) |
EPS - FRS 3 (p) |
|
|
(0.85) |
(0.50) |
(0.50) |
(0.44) |
(0.58) |
(0.93) |
Dividend per share (p) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
||
BALANCE SHEET |
||||||||
Fixed Assets |
|
|
1,620 |
1,772 |
2,033 |
6,963 |
7,242 |
8,872 |
Intangible Assets |
1,272 |
1,272 |
1,591 |
1,591 |
1,591 |
1,591 |
||
Tangible Assets |
213 |
225 |
161 |
361 |
640 |
2,270 |
||
Other |
135 |
275 |
281 |
5,011 |
5,011 |
5,011 |
||
Current Assets |
|
|
4,602 |
22,347 |
14,054 |
64,894 |
47,003 |
16,654 |
Stocks |
0 |
0 |
0 |
0 |
0 |
0 |
||
Debtors |
341 |
676 |
400 |
1,421 |
1,421 |
1,421 |
||
Cash |
3,547 |
20,917 |
12,382 |
60,709 |
44,413 |
13,354 |
||
Other |
714 |
754 |
1,272 |
2,764 |
1,168 |
1,878 |
||
Current Liabilities |
|
|
(1,164) |
(2,036) |
(2,345) |
(4,199) |
(4,199) |
(4,199) |
Creditors |
(539) |
(1,234) |
(1,150) |
(3,700) |
(3,700) |
(3,700) |
||
Short term borrowings |
0 |
0 |
0 |
0 |
0 |
0 |
||
Short term leases |
(1) |
(1) |
(1) |
(1) |
(1) |
(1) |
||
Other |
(624) |
(801) |
(1,194) |
(498) |
(498) |
(498) |
||
Long Term Liabilities |
|
|
(150) |
(366) |
(606) |
0 |
0 |
0 |
Long term borrowings |
0 |
0 |
0 |
0 |
0 |
0 |
||
Long term leases |
0 |
(2) |
(1) |
0 |
0 |
0 |
||
Other long term liabilities |
(150) |
(364) |
(605) |
0 |
0 |
0 |
||
Net Assets |
|
|
4,908 |
21,717 |
13,136 |
67,658 |
50,046 |
21,327 |
CASH FLOW |
||||||||
Operating Cash Flow |
|
|
(6,637) |
(6,718) |
(9,124) |
(11,920) |
(19,201) |
(30,840) |
Net Interest |
(1) |
0 |
0 |
0 |
0 |
0 |
||
Tax |
616 |
714 |
879 |
0 |
2,764 |
1,168 |
||
Capex |
(37) |
(121) |
(380) |
(293) |
(352) |
(1,758) |
||
Acquisitions/disposals |
0 |
0 |
0 |
0 |
0 |
0 |
||
Financing |
5,601 |
23,435 |
0 |
65,195 |
0 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
||
Other |
30 |
61 |
91 |
345 |
493 |
371 |
||
Net Cash Flow |
(428) |
17,371 |
(8,534) |
53,327 |
(16,295) |
(31,059) |
||
Opening net debt/(cash) |
|
|
(3,974) |
(3,546) |
(20,914) |
(12,380) |
(65,708) |
(49,413) |
HP finance leases initiated |
0 |
(3) |
0 |
1 |
0 |
0 |
||
Other |
0 |
0 |
0 |
(0) |
0 |
0 |
||
Closing net debt/(cash) |
|
|
(3,546) |
(20,914) |
(12,380) |
(65,708) |
(49,413) |
(18,353) |
Source: ReNeuron accounts, Edison Investment Research
|
|
Research: Healthcare
Oryzon has been making steady progress with its epigenetics R&D pipeline. Following positive Phase I/IIa trial results in December 2016, ORY-1001, an LSD1 inhibitor, is now in Roche’s hands and the company is focusing on its newer programmes: clinical-stage ORY-2001, a dual LSD1/MAOB inhibitor for neurodegenerative diseases and ORY-3001, a selective LSD1 inhibitor, in advanced preclinical studies in non-cancer areas. We have incorporated the recent €18m equity raise into our valuation, which has increased to €308m.