Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Healthcare
Photocure announced results for Q417 with 25% growth for the Hexvix/Cysview franchise compared to Q416. For the year, Hexvix/Cysview revenues grew by 14% with the US being a major driver, up 39% for the year. Additionally, the company recently received approval by the FDA for Hexvix/Cysview in the surveillance setting which greatly expands the addressable market. There are 1.4m surveillance-related procedures per year, compared to 300,000 transurethral resection of bladder tumor (TURBT) procedures, where the company has historically been focused.
Written by
Photocure |
Q4 results and a new indication |
Financial results |
Pharma & biotech |
13 March 2018 |
Share price performance
Business description
Next events
Analysts
|
||||||||||||||||||||||||||||||||||||||||||||||||
Photocure announced results for Q417 with 25% growth for the Hexvix/Cysview franchise compared to Q416. For the year, Hexvix/Cysview revenues grew by 14% with the US being a major driver, up 39% for the year. Additionally, the company recently received approval by the FDA for Hexvix/Cysview in the surveillance setting which greatly expands the addressable market. There are 1.4m surveillance-related procedures per year, compared to 300,000 transurethral resection of bladder tumor (TURBT) procedures, where the company has historically been focused.
Year end |
Revenue (NOKm) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/16 |
143.6 |
12.8 |
1.64 |
0.0 |
17.6 |
N/A |
12/17 |
150.9 |
(41.6) |
(1.61) |
0.0 |
N/A |
N/A |
12/18e |
200.9 |
(28.6) |
(0.96) |
0.0 |
N/A |
N/A |
12/19e |
288.8 |
44.8 |
1.49 |
0.0 |
19.3 |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
FDA approval in surveillance setting
In mid-February, the FDA approved an expanded indication for Cysview, which includes the surveillance setting. Hexvix/Cysview sales may have significant upside if the product successfully expands into the US bladder cancer surveillance market, which has 1.4m procedures per year, compared to its current market of 300,000 TURBT procedures. The company plans to launch in this setting in mid-2018.
Continued strong US growth
FY17 sales in the US increased 39% (compared to 32% in FY16) to NOK42.4m, driven mainly by volume growth and price increases. Unit sales increased 31% and 21 additional units were installed over the course of 2017 (eight of which were installed in Q417) bringing the total installed base to 104.
Increased US sales effort
Photocure is in the process of increasing its investments in marketing, as well as the size of the US salesforce, which may enable it to maintain the fast pace of growth and take advantage of the recent approval in the surveillance setting as well as the improved reimbursement regime. The focus is on 400 major hospitals in the top 25 TURBT markets, which represent 40% of procedures.
Valuation: NOK898m or NOK42 per share
We have adjusted our valuation from NOK908m or NOK42 per basic share to NOK898m or NOK42 per basic share, mainly due to a more conservative view of 2018 revenue growth as it will likely take a couple of quarters for the company to see the impact of the surveillance approval (however, long term estimates remain the same). This is partly mitigated by a higher cash balance and rolling forward our NPV model to Q417. With NOK129m in cash, Photocure should have enough capital to meet its needs.
Q417 results
Photocure reported Hexvix/Cysview revenue of NOK39.4m for Q417, representing 25% growth over Q416. For the year, Hexvix/Cysview revenues grew by 14%.
Exhibit 1: Q417 Hexvix/Cysview sales
Revenue (NOKm) |
Y-o-y |
Q-o-q |
Units |
Y-o-y |
Q-o-q |
|
Hexvix sales Nordic |
12,903 |
35% |
44% |
2,787 |
14% |
33% |
Cysview sales US |
10,167 |
27% |
-10% |
1,265 |
21% |
-16% |
Total own sales |
23,069 |
31% |
14% |
4,052 |
16% |
13% |
Partner sales |
16,339 |
17% |
7% |
9,815 |
-9% |
-3% |
Total Hexvix/Cysview |
39,409 |
25% |
11% |
13,867 |
-3% |
1% |
Source: Photocure
Sales in the US continued to be strong, up 27% compared to Q416. For the year, US revenues were up 39%, an acceleration compared to the 32% growth seen in FY16. End user unit sales were also strong, growing 21% for the quarter and 31% over the course of the year, driven by an increase in the number of permanent blue light cystoscopes installed (currently 104, up from 83 at the beginning of 2017).
Revenues in the Nordic region increased 35% for the quarter compared to Q416 as the region recovered from weakness a year ago and due to a build-up in inventory (which may be worked off in subsequent quarters). For the year, Nordic revenues were up 11%. Results in partnered areas increased 17% in the quarter though this was partly due to inventory build. For the year, partner revenue increased only 3% mainly due to weak sales in France (due to a loss of reimbursement) and Austria. In addition, growth in the relatively new markets of Australia and Canada was hampered by the delayed placement of scopes and reimbursement issues.
SG&A for Q4 was higher than recent quarters at NOK41.3m (compared to NOK37.6m in Q3). For the year, SG&A increased by 19.6% to NOK149.1m. SG&A will likely increase in FY18 due in large part to an increase in the number of salespeople in the US and the surveillance market launch.
R&D expenses were up to NOK5.6m from NOK4.7m in Q317. For the year, R&D increased by 29.7% to NOK22.9m as the company had increased spending for regulatory work and for the maintenance and expansion of intellectual property.
Surveillance market approval
In mid-February, the company announced that the FDA had approved Hexvix/Cysview for use in the surveillance setting. Additionally, the current label has been expanded to include improved detection of carcinoma in situ (CIS) and all restrictions on repeated use have been removed. Expansion into the surveillance market is essential to the continued growth of Hexvix/Cysview, particularly in the US. The US bladder cancer surveillance market has 1.4m procedures per year, much larger than the currently approved market for Hexvix/Cysview, 300,000 TURBT procedures.
The approval is due to clinical results presented at the American Urological Association (AUA) meeting on 14 May 2017. The results are from the Phase III clinical study measuring the utility of Hexvix/Cysview for the ongoing surveillance of patients with non-muscle invasive bladder cancer (NMIBC). The clinical trial enrolled 304 patients at 17 institutions in the US. It only enrolled patients with a high probability of recurrence, as identified by having multiple tumours, a previous recurrence, and/or high-grade tumours in previous procedures. Patients on the study underwent both blue light and white light cystoscopy and the ability of the two techniques to identify recurrence events was compared. The primary endpoint of the trial was the number of patients with recurrences who were identified using Hexvix/Cysview who were missed with white light cystoscopy. In addition to the experimental portion of the trial, 68 patients were included for training purposes to acclimatise physicians to blue light cystoscopy (BLC).
A total of 220 patients were in the experimental portion of the trial and available for evaluation. From this population, 103 patients were referred to the operating room for a TURBT procedure based on initial surveillance cystoscopy, and 65 had a confirmed recurrence. 14 patients (21.5% p<0.0001) were referred to the operating room using Hexvix/Cysview and would have been missed using white light cystoscopy alone. This is significant evidence that Hexvix/Cysview can improve the surveillance in this population. Moreover, of these 65 patients with recurrence, almost half (30 patients, 46.2%) had additional lesions detected using Hexvix/Cysview over white light cystoscopy alone. In particular, Hexvix/Cysview improved the identification of carcinoma in situ (CIS). CIS is a small flat lesion in the early stages of its growth before it is generally considered a tumour with high risk of progression. Of the patients on the trial, 26 had confirmed CIS, of which nine (34.6%, p<0.0001) were diagnosed with Hexvix/Cysview and would have otherwise been missed.
|
Exhibit 2: Blue light cystoscopy with Hexvix/Cysview increases bladder cancer detection |
|
|
Source: Photocure |
The use of Hexvix/Cysview did substantially increase the number of false positive diagnoses of recurrence. It doubled the number of patients from 19 to 38 (8.6% to 17.2%) that were referred for TURBT who turned out to not have a malignancy. The total number of patients referred for TURBT increased by 47% (from 70 to 103) when using Hexvix/Cysview; however, we consider this increase in procedures justified considering that 42% of the new referrals had disease that would have otherwise been missed.
Valuation
We have adjusted our valuation from NOK908m or NOK42 per basic share to NOK898m or NOK42 per basic share, mainly due to a more conservative view of 2018 revenue growth as it will likely take a couple of quarters for the company to see the impact of the surveillance approval (however, long-term estimates remain the same). This is partly mitigated by a higher cash balance and rolling forward our NPV model to Q417. We may adjust the valuation further once the company provides an update on the sales trajectory in the surveillance setting as well as changes to spending associated with increased marketing.
Exhibit 3: Valuation of Photocure
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 |
344 |
2019-20 |
Fully owned - US and Nordics, partner with Ipsen in EU (35% royalty) |
542 |
|
Cevira |
HPV-related diseases |
Phase III |
20% |
2021 |
2,218 |
2030 |
17.5% |
121 |
|
Visonac |
Acne |
Phase III |
20% |
2021 |
2,091 |
2028 |
17.5% |
106 |
|
Total |
|
|
|
|
|
|
|
769 |
|
Cash and cash equivalents (Q417) |
129 |
||||||||
Total firm value |
898 |
||||||||
Total basic shares (m) |
21.6 |
||||||||
Value per basic share (NOK) |
42 |
||||||||
Options (Q317, m) |
0.0 |
||||||||
Total number of shares (m) |
21.6 |
||||||||
Diluted value per share (NOK) |
42 |
||||||||
Source: Edison Investment Research
Financials
We have lowered our 2018 revenue estimates from NOK242.5m to NOK200.9m mainly due to a more conservative view of 2018 growth, though it remains at 33% year-on-year, an acceleration of the current growth rate. We have also introduced our 2019 estimates, which are dependent upon continued strong growth in the US market. We had previously expected Photocure to become profitable in FY18, although with negative cash flows until FY19. We now expect both events to occur in FY19. The company ended Q417 with NOK129m in cash, and we do not expect it to require further financing.
Exhibit 4: Financial summary
NOK'000s |
2015 |
2016 |
2017 |
2018e |
2019e |
||
Year end 31 December |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
|||||||
Revenue |
|
|
134,717 |
143,627 |
150,911 |
200,873 |
288,758 |
Cost of Sales |
(8,221) |
(9,337) |
(12,011) |
(14,036) |
(20,266) |
||
Gross Profit |
126,496 |
134,291 |
138,900 |
186,837 |
268,493 |
||
Sales, General and Administrative Expenses |
(115,025) |
(124,647) |
(149,098) |
(186,373) |
(193,828) |
||
Research and Development Expense |
(29,558) |
(17,652) |
(22,896) |
(23,812) |
(24,764) |
||
EBITDA |
|
|
(18,087) |
(8,008) |
(33,094) |
(23,348) |
49,901 |
Operating Profit (before amort. and except) |
(21,986) |
(15,861) |
(45,202) |
(32,348) |
40,901 |
||
Intangible Amortisation |
0 |
0 |
0 |
0 |
0 |
||
Other |
0 |
0 |
0 |
0 |
0 |
||
Exceptionals |
0 |
0 |
0 |
0 |
0 |
||
Operating Profit |
(21,986) |
(15,861) |
(45,202) |
(32,348) |
40,901 |
||
Net Interest |
4,553 |
28,640 |
3,622 |
3,767 |
3,918 |
||
Other |
(9,771) |
0 |
0 |
0 |
0 |
||
Profit Before Tax (norm) |
|
|
(17,434) |
12,779 |
(41,580) |
(28,581) |
44,819 |
Profit Before Tax (FRS 3) |
|
|
(27,205) |
12,779 |
(41,580) |
(28,581) |
44,819 |
Tax |
(8,108) |
22,530 |
6,883 |
7,717 |
(12,101) |
||
Deferred tax |
(0) |
(0) |
(0) |
(0) |
(0) |
||
Profit After Tax (norm) |
(25,541) |
35,309 |
(34,697) |
(20,864) |
32,718 |
||
Profit After Tax (FRS 3) |
(35,312) |
35,309 |
(34,697) |
(20,864) |
32,718 |
||
Average Number of Shares Outstanding (m) |
21.4 |
21.5 |
21.6 |
21.8 |
22.0 |
||
EPS - normalised (ore) |
|
|
(120) |
164 |
(161) |
(96) |
149 |
EPS - FRS 3 (ore) |
|
|
(165) |
164 |
(161) |
(96) |
149 |
Dividend per share (ore) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
||
BALANCE SHEET |
|||||||
Fixed Assets |
|
|
76,394 |
74,070 |
87,486 |
87,176 |
86,814 |
Intangible Assets |
50,615 |
26,390 |
33,315 |
32,093 |
30,774 |
||
Tangible Assets |
2,288 |
1,660 |
1,268 |
2,180 |
3,136 |
||
Other |
23,490 |
46,020 |
52,903 |
52,903 |
52,903 |
||
Current Assets |
|
|
171,670 |
212,268 |
175,613 |
156,930 |
191,984 |
Stocks |
13,800 |
17,955 |
19,552 |
23,189 |
33,335 |
||
Debtors |
23,844 |
12,323 |
14,573 |
20,087 |
28,876 |
||
Cash |
134,026 |
169,239 |
129,368 |
101,534 |
117,653 |
||
Other |
0 |
12,750 |
12,119 |
12,119 |
12,119 |
||
Current Liabilities |
|
|
(34,039) |
(30,637) |
(40,267) |
(40,267) |
(40,267) |
Creditors |
(34,039) |
(30,637) |
(40,267) |
(40,267) |
(40,267) |
||
Short term borrowings |
0 |
0 |
0 |
0 |
0 |
||
Long Term Liabilities |
|
|
(3,960) |
(3,758) |
(4,752) |
(5,228) |
(5,750) |
Long term borrowings |
0 |
0 |
0 |
0 |
0 |
||
Other long term liabilities |
(3,960) |
(3,758) |
(4,752) |
(5,228) |
(5,750) |
||
Net Assets |
|
|
210,064 |
251,943 |
218,079 |
198,611 |
232,780 |
CASH FLOW |
|||||||
Operating Cash Flow |
|
|
(21,030) |
19,193 |
(23,593) |
(19,144) |
24,757 |
Net Interest |
0 |
0 |
0 |
0 |
0 |
||
Tax |
0 |
0 |
0 |
0 |
0 |
||
Capex |
(14,930) |
(21,715) |
(18,588) |
(11,092) |
(11,136) |
||
Acquisitions/disposals |
0 |
33,213 |
0 |
0 |
0 |
||
Financing |
0 |
0 |
0 |
0 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
0 |
||
Other |
2,326 |
2,394 |
2,310 |
2,402 |
2,498 |
||
Net Cash Flow |
(33,634) |
33,085 |
(39,871) |
(27,834) |
16,120 |
||
Opening net debt/(cash) |
|
|
(165,245) |
(134,026) |
(169,239) |
(129,368) |
(101,534) |
HP finance leases initiated |
0 |
0 |
0 |
0 |
0 |
||
Exchange rate movements |
2 |
0 |
0 |
0 |
0 |
||
Other |
2413 |
2129 |
0 |
0 |
0 |
||
Closing net debt/(cash) |
|
|
(134,026) |
(169,239) |
(129,368) |
(101,533) |
(117,653) |
Source: Company accounts, Edison Investment Research
|
|
SLI Systems has substantially outperformed our expectations, delivering its maiden H1 period of profitability, driven by outstanding net revenue retention and substantial cost savings. The company’s imminent shift to a more indirect business model is likely to compress near-term margins and success is crucial to longer-term prospects. Nevertheless, the depressed share price does not demand steep growth assumptions for investors to see a return.