Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Healthcare
Photocure
Written by
Photocure |
A year of solid growth |
Earnings update |
Pharma & biotech |
27 February 2017 |
Share price performance
Business description
Next events
Analysts
Photocure is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||
Photocure announced results for 2016 showing strong growth for the Hexvix/Cysview franchise. Total sales for the product were up 13% to NOK131m, driven by growth in both US sales (up 32% to NOK30.5m) and partner sales (up 14% to NOK61.5m). Total revenue for the period was NOK144m and there was NOK152m in operational spending. The company expects expenses in the US to increase significantly in preparation for the Hexvix/Cysview launch in the surveillance market. We now forecast profitability in 2019 instead of 2018.
Year end |
Revenue (NOKm) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/15 |
134.7 |
(17.4) |
(0.82) |
0.0 |
N/A |
N/A |
12/16 |
143.6 |
12.8 |
0.59 |
0.0 |
N/A |
N/A |
12/17e |
144.0 |
(42.9) |
(1.98) |
0.0 |
N/A |
N/A |
12/18e |
230.6 |
(1.9) |
(0.09) |
0.0 |
N/A |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
Nordic salesforce issues appear resolved
Q316 showed a significant sequential drop in both Nordic revenue (18%) and units (14%), which the company attributed to issues regarding vacancies in its salesforce. The most recent quarter reversed that trend with 10% growth in sales and 23% growth in units, suggesting that issues caused by staffing have been overcome. The current unit sales of 2,450 are close to the recent historical average.
Surveillance trial fully enrolled
The biggest upside currently to future sales of Hexvix/Cysview is expansion into the US bladder cancer surveillance market, which has 1.2m procedures per year, compared to the current market of 250,000 transurethral resection of the bladder procedures. Photocure is in a pivotal Phase III clinical trial, and it announced as of February 2017 that the trial was fully enrolled. The primary readout will be the number of malignancies that were caught using Hexvix/Cysview that were missed with normal white light cystoscopy. Top-line data is expected in mid-2017.
US unit sales flatten out
Despite the historically strong performance of the US market, unit sales decreased sequentially 4% from the previous quarter. This can in part be considered an adjustment to 8% sequential growth in the previous quarter. Despite the decrease in unit sales, revenues were up 3% in the US due to a combination of price increases and exchange rate effects, the precise mix of which was undisclosed.
Valuation: NOK1,511m or NOK70 per share
We have increased our valuation to NOK1,511m or NOK70 per share, from NOK1,490m or NOK69 per share. The increase was largely due to a NOK32.8m payment from Galderma and the increased cash balance, as well as advancing our NPVs. This was mitigated by an increase in forecast SG&A in the US market, delaying our forecast profitability to 2019 from 2018.
A year of steady market expansion
In 2016, Photocure executed on its multipronged growth strategy to increase the market opportunity for its core product, Hexvix/Cysview. The product, known as Hexvix outside North America and Cysview within, is the photoactive compound hexaminolevulinate hydrochloride (HAL), which is selectively metabolised in bladder cancer cells. When combined with blue light cystoscopy, the product illuminates the cancer cells, improving the ability of doctors to identify and remove the legions during a transurethral resection of the bladder (TURB). The growth strategy for the company includes both the expansion of the product into new territories, as well as expanding the treatable market through approval of the product for the bladder cancer surveillance market. The product is well established in its home Nordic territory, where it is used in approximately 40% of TURB procedures, but the primary growth driver for internal sales has been expansion into the US. The product is currently marketed by Ipsen in the rest of Europe, and licences were signed in 2016 with partners in Canada (BioSyent) and Australia (Juno).
Photocure is also developing two other products based on photoactivatable technology similar to that used in Hexvix/Cysview. Cevira is a drug/device combination for the treatment of HPV-related dysplasias of the cervix using the same light sensitive molecule as Hexvix/Cysview and an intravaginal light device. The treatment successfully demonstrated efficacy controlling high-grade squamous intraepithelial lesions, and is currently Phase III-ready, pending Photocure finding a development partner. Visonac is a treatment for acne. It could potentially be used in patients who are refractory to other treatments. It is similarly Phase III-ready pending a partnership.
Q416 and full year results: Steady end user growth
Photocure reported revenue of NOK144m for 2016, representing 7% growth over 2015. This was driven by 13% year-on-year growth of revenues from Hexvix/Cysview (of NOK131m), offset by lower milestone revenue (NOK7.4m vs NOK12.4m). End user unit sales were either flat (in the Nordic market) or up (5% for partner sales and 21% for US sales) for the year.
Total sales of Hexvix/Cysview for Q416 were flat on a quarter-on-quarter basis, despite 7% end user growth for the period. These fluctuations are largely due to lumpiness in the purchasing patterns of Photocure’s partners and distributers. This is exemplified by the sales in the Nordic region, which were down 22% year-on-year, although this is largely due to strong purchasing in Q415. The product had a slow quarter of unit sales in Q316 (1,984 units), which the company attributed to vacancies in its salesforce. This issue appears to have been resolved and unit sales were up 23% in Q416 over Q316, bringing the product back to previous levels (approximately 2,400 units per quarter).
Exhibit 1: Q416 and full year Hexvix/Cysview sales
Q416 |
Revenue (NOKm) |
Y-o-y |
Q-o-q |
Units |
Y-o-y |
Q-o-q |
Hexvix sales Nordic |
9,593 |
-22% |
10% |
2,450 |
-3% |
23% |
Cysview sales US |
8,033 |
9% |
3% |
1,042 |
5% |
-4% |
Total own sales |
17,626 |
-10% |
7% |
3,492 |
-1% |
14% |
Partner sales |
13,986 |
3% |
-8% |
10,816 |
4% |
5% |
Total Hexvix/Cysview |
31,611 |
-5% |
0% |
14,308 |
3% |
7% |
FY16 |
||||||
Hexvix sales Nordic |
39,040 |
1% |
- |
9,224 |
0% |
- |
Cysview sales US |
30,465 |
32% |
- |
4,116 |
21% |
- |
Total own sales |
69,504 |
13% |
- |
13,340 |
5% |
- |
Partner sales |
61,460 |
14% |
- |
43,334 |
5% |
- |
Total Hexvix/Cysview |
130,964 |
13% |
- |
56,674 |
5% |
- |
Source: Photocure
|
Exhibit 2: Hexvix/Cysview internal sales (NOK 000s) |
|
|
Source: Photocure |
Unit sales for the US were slightly slower in Q416 compared to the previous quarter (38 fewer units or 4%), and only two additional blue light cystoscopes were placed in US hospitals over the period (bringing the total to 83). Photocure continues to build the case for the utility of the product and present it to US physicians, although we believe the biggest factor to revitalise growth in the US will be expansion into the surveillance market (see below).
SG&A for Q4 was in line with previous quarters at NOK30.3m (compared to NOK30.7m in Q3). Management comments indicate an increase in SG&A in 2017 and 2018 due in large part to increasing the number of salespeople in the United States. This will enable them to penetrate additional metropolitan areas and lay the groundwork in preparation for the surveillance market launch. We have increased our forecast SG&A for 2017 from NOK132.9m to NOK155.8m, increasing to NOK194.8m in 2018.
R&D expenses were up slightly (to NOK5.4m from NOK3.9m), although these remain small compared to other programmes. The company received the final Galderma payment (NOK32.8m), which boosted operational cash flows to NOK49.9m for the quarter and NOK19.2m for the year, leaving it with NOK169m in cash. We believe that this balance should be sufficient to finance the company to profitability from the Hexvix/Cysview product following entry into the surveillance market in 2019 (previously 2018).
Steady clinical progress
We previously reported on the two recent publications on the technology, 1,2 and the inclusion of blue light cystoscopy in the bladder cancer guidelines published by the American Urological Association (AUA) and the Society of Urologic Oncology (SUO). The case has been further bolstered by Photocure’s presentation at the SUO annual meeting of the latest data from the ongoing prospective study of 338 bladder cancer patients from nine centres using Hexvix/Cysview. The study investigated patients who received white light cystoscopy, blue light cystoscopy, or a combination of the two. The addition of blue light to the standard white light procedure increased the detection frequency to 98% compared to 73%. Perhaps most impressively, the detection of carcinoma in situ (CIS), which is difficult to identify under white light, was almost doubled from 52% to 97%. Unfortunately, the statistics on these measurements were not provided.
Gakis G, Fahmy O (2016) Systematic Review and Meta-Analysis on the Impact of Hexaminolevulinate- Versus White-Light Guided Transurethral Bladder Tumor Resection on Progression in Non-Muscle Invasive Bladder Cancer. Blad. Cancer 2, 293-300.
Back T, et al. (2016) Optimised photodynamic diagnosis for transurethral resection of the bladder (TURB) in German clinical practice: results of the noninterventional study OPTIC III. World J. Urol. ePub.
Exhibit 3: Detection rates from registry study using different cystoscopy techniques
Detection method |
Any malignancy |
Any papillary |
Low grade papillary |
High grade papillary |
CIS |
White light alone |
73% |
87% |
82% |
87% |
52% |
Blue light alone |
89% |
89% |
97% |
91% |
91% |
Combination |
98% |
99% |
98% |
99% |
97% |
Source: Photocure
Perhaps the greatest driver of potential future revenue to the company is the expansion of Hexvix/Cysview into the bladder cancer surveillance market. There are 1.2m surveillance procedures performed in the US, compared to only 250,000 TURB procedures. The company reported in February 2017 that its ongoing Phase III clinical study in the US was fully enrolled. At least 300 bladder cancer patients have entered the trial, and over 100 have received multiple cystoscopies with Hexvix/Cysview. The primary endpoint of the trial is the detection of malignancy with blue light cystoscopy that was missed under white light. Top-line data is expected from this 100-patient cohort in mid-2017.
Valuation
We have increased our valuation to NOK1,511m or NOK70 per share, from NOK1,490m or NOK69 per share. This upgrade is in large part driven by the increase in cash resulting from the final Galderma payment as well as contributions from advancing our NPVs. At the same time, we have slightly decreased our peak sales estimates for Hexvix/Cysview to NOK324m from NOK332m due to readjusting our US sales ramp in line with the most recent filing. Also, as mentioned previously, we have increased our forecast SG&A in the US market, delaying our forecast profitability to 2019 from 2018 and lowering the NPV of Hexvix/Cysview. We expect to update our valuation following the results from the bladder cancer surveillance trial in mid-2017, as well as the announcement of any licensing deals for Cevira and Visonac.
Exhibit 4: Photocure valuation
Product |
Main indication |
Status |
Probability of commercialisation |
Launch year |
Peak sales (NOKm) |
Patent protection |
Economics |
rNPV (NOKm) |
|
Hexvix/Cysview |
Bladder cancer detection |
Market |
100% |
Launched |
324 |
2019-20 |
Fully owned – US and Nordics, Partner with Ipsen in EU (35% royalty) |
469 |
|
Cevira |
HPV-related diseases |
Phase III |
50% |
2020 |
2,399 |
2030 |
17.5% |
409 |
|
Visonac |
Acne |
Phase III |
60% |
2020 |
2,175 |
2028 |
17.5% |
465 |
|
Total |
|
|
|
|
|
|
|
1,342 |
|
Cash and cash equivalents (Q416) |
169 |
||||||||
Total firm value |
1,511 |
||||||||
Total basic shares (m) |
21.6 |
||||||||
Value per basic share (NOK) |
70 |
||||||||
Options (Q416, m) |
0.1 |
||||||||
Total number of shares (m) |
21.7 |
||||||||
Diluted value per share (NOK) |
70 |
||||||||
Source: Photocure reports, Edison Investment Research
Exhibit 5: Financial summary
NOK000s |
2015 |
2016 |
2017e |
2018e |
||
Year end 31 December |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
||||||
Revenue |
|
|
134,717 |
143,627 |
143,977 |
230,576 |
Cost of Sales |
(8,221) |
(9,337) |
(9,961) |
(16,115) |
||
Gross Profit |
126,496 |
134,291 |
134,015 |
214,461 |
||
Sales, General and Administrative Expenses |
(115,025) |
(124,647) |
(155,808) |
(194,760) |
||
Research and Development Expense |
(29,558) |
(17,652) |
(18,534) |
(19,276) |
||
EBITDA |
|
|
(18,087) |
(8,008) |
(40,327) |
425 |
Operating Profit (before GW and except.) |
(21,986) |
(15,861) |
(48,180) |
(7,428) |
||
Intangible Amortisation |
0 |
0 |
0 |
0 |
||
Other |
0 |
0 |
0 |
0 |
||
Exceptionals |
0 |
0 |
0 |
0 |
||
Operating Profit |
(21,986) |
(15,861) |
(48,180) |
(7,428) |
||
Net Interest |
4,553 |
28,640 |
5,272 |
5,483 |
||
Other |
(9,771) |
(366) |
0 |
0 |
||
Profit Before Tax (norm) |
|
|
(17,434) |
12,779 |
(42,908) |
(1,945) |
Profit Before Tax (FRS 3) |
|
|
(27,205) |
12,414 |
(42,908) |
(1,945) |
Tax |
0 |
(0) |
0 |
0 |
||
Deferred tax |
(0) |
(0) |
(0) |
(0) |
||
Profit After Tax (norm) |
(17,434) |
12,779 |
(42,908) |
(1,945) |
||
Profit After Tax (FRS 3) |
(27,205) |
12,413 |
(42,908) |
(1,946) |
||
Average Number of Shares Outstanding (m) |
21.4 |
21.5 |
21.7 |
21.9 |
||
EPS - normalised fully diluted (ore) |
|
|
(82) |
59 |
(198) |
(9) |
EPS - FRS 3 (ore) |
|
|
(127) |
58 |
(198) |
(9) |
Dividend per share (NOK) |
0.0 |
0.0 |
0.0 |
0.0 |
||
BALANCE SHEET |
||||||
Fixed Assets |
|
|
76,394 |
74,070 |
96,127 |
89,875 |
Intangible Assets |
50,615 |
26,390 |
48,706 |
42,584 |
||
Tangible Assets |
2,288 |
1,660 |
1,401 |
1,272 |
||
Other |
23,490 |
46,020 |
46,020 |
46,020 |
||
Current Assets |
|
|
171,670 |
212,268 |
162,945 |
172,020 |
Stocks |
13,800 |
17,955 |
16,621 |
26,618 |
||
Debtors |
23,844 |
12,323 |
22,167 |
35,500 |
||
Cash |
134,026 |
169,239 |
111,407 |
97,152 |
||
Other |
0 |
12,750 |
12,750 |
12,750 |
||
Current Liabilities |
|
|
(34,039) |
(30,637) |
(30,637) |
(30,637) |
Creditors |
(34,039) |
(30,637) |
(30,637) |
(30,637) |
||
Short term borrowings |
0 |
0 |
0 |
0 |
||
Long Term Liabilities |
|
|
(3,960) |
(3,758) |
(4,134) |
(4,547) |
Long term borrowings |
0 |
0 |
0 |
0 |
||
Other long term liabilities |
(3,960) |
(3,758) |
(4,134) |
(4,547) |
||
Net Assets |
|
|
210,064 |
251,943 |
224,301 |
226,711 |
CASH FLOW |
||||||
Operating Cash Flow |
|
|
(21,030) |
19,193 |
(28,707) |
(13,440) |
Net Interest |
0 |
0 |
0 |
0 |
||
Tax |
0 |
0 |
0 |
0 |
||
Capex |
(14,930) |
(21,715) |
(31,614) |
(3,405) |
||
Acquisitions/disposals |
0 |
33,213 |
0 |
0 |
||
Financing |
0 |
0 |
0 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
||
Other |
2,326 |
2,394 |
2,490 |
2,589 |
||
Net Cash Flow |
(33,634) |
33,085 |
(57,832) |
(14,256) |
||
Opening net debt/(cash) |
|
|
(165,245) |
(134,026) |
(169,239) |
(111,407) |
HP finance leases initiated |
0 |
0 |
0 |
0 |
||
Exchange rate movements |
2 |
0 |
0 |
0 |
||
Other |
2413 |
2129 |
0 |
0 |
||
Closing net debt/(cash) |
|
|
(134,026) |
(169,239) |
(111,407) |
(97,152) |
Source: Photocure, Edison Investment Research
|
|
Research: Healthcare
SymBio Pharmaceuticals