EN DE

Innocare Pharma Ltd (9969) Fair Value & Analysis

Healthcare · HK · Market cap HK$21.8B

IP Innocare Pharma Ltd 9969 · HK
PriceHK$14.94
Fair ValueHK$9.49
Upside-36.5%
Quality65/100
Watch Innocare Pharma Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 29.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 56/100
Evidence: High Range HK$8.03 – HK$10.95 Share as image

Fair value as of: Aug 15, 2026

From 26 valuation models · updated 2 days ago

Fair value updated Aug 15, 2026, revised from HK$9.48 to HK$9.49 (+0.1%) since Aug 6, 2026. Share price +0.9% over the past month.

A solid business, but screening 36% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (HK$10.95). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$30.65 HK$4.06 Fair Value HK$9.49 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range HK$4.06 – HK$30.65 · fair‑value band HK$8.03 – HK$10.95 · the HK$14.94 price screens above the HK$9.49 fair value. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Innocare Pharma Ltd (9969) currently trades at HK$14.94, while our model-based Fair Value estimate is HK$9.49, implying the stock looks roughly 36.5% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Innocare Pharma Ltd generated revenue of HK$2.5B at a net margin of 29.0%. Revenue grew 38.7% year over year. It earns a return on equity of 10.4%. The balance sheet holds a net cash position of HK$5.5B. Fundamentals as of Aug 15, 2026

Our scenario range runs from HK$8.03 (bear case) to HK$10.95 (bull case); at HK$14.94, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 28% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -47% fair-value upside, at -36%, 9969 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF HK$5.45 HK$6.82 HK$9.05 80
Residual Income HK$4.35 HK$4.68 HK$5.38 76
Rev-Margin DCF HK$6.93 HK$9.63 HK$15.23 74
All 26 models by family
DCF Models
FCF DCF HK$5.54 HK$6.38 HK$9.08 38
Owner Earnings HK$11.14 HK$20.15 HK$39.09 31
5Y Revenue Exit HK$6.64 HK$8.93 HK$13.76 39
5Y EBITDA Exit HK$7.42 HK$10.51 HK$16.58 41
5Y P/E Exit HK$9.69 HK$18.03 HK$29.65 38
10Y Revenue Exit HK$6.25 HK$9.81 HK$12.37 36
10Y EBITDA Exit HK$6.94 HK$11.49 HK$19.74 37
10Y P/E Exit HK$8.60 HK$16.37 HK$29.72 35
Earnings-Based
Graham-Dodd HK$2.85 HK$19.87 HK$27.88 54
Lynch FV HK$10.26 HK$14.66 HK$19.06 50
PEG = 1.0 HK$10.26 HK$14.66 HK$19.06 46
EPV HK$6.59 HK$7.02 HK$7.38 59
Dividend Discount
Gordon GGM HK$2.23 HK$4.64 HK$7.36 70
DDM Multi-Stage HK$2.23 HK$3.91 HK$4.87 61
Multiples
P/E Multiple HK$6.91 HK$9.22 HK$11.52 63
P/S Multiple HK$4.04 HK$5.38 HK$6.73 58
P/B Multiple HK$5.34 HK$7.12 HK$8.90 55
EV/EBIT HK$7.83 HK$9.08 HK$10.33 53
EV/EBITDA HK$7.97 HK$9.28 HK$10.58 54
EV/Revenue HK$6.75 HK$7.90 HK$9.05 43
Asset-Based
NCAV (Graham) HK$2.59 HK$3.47 HK$5.17 50
Growth DCF
Growth DCF HK$5.45 HK$6.82 HK$9.05 80
Rev-Margin DCF HK$6.93 HK$9.63 HK$15.23 74
Economic Profit
Residual Income HK$4.35 HK$4.68 HK$5.38 76
ROIC Compounder HK$7.55 HK$9.78 HK$11.36 72
Growth Earnings
Growth-Adj P/E HK$13.63 HK$19.46 HK$25.30 68

Widest divergence: Growth Earnings (HK$19.46) versus Asset-Based (HK$3.47). Highest evidence: Growth DCF (80).

Notify me when 9969 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$2.5B
Revenue growth (YoY) +38.7%
Net margin 29.0%
Return on equity 10.4%
Free cash flow HK$131M FY2025
P/E ratio 28.0 as of Jul 3, 2026
More key figures
Operating margin 14.0%
EPS (TTM) HK$0.4571
EPS growth (YoY) +500%
Net cash HK$5.5B FY2025

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 62 · Market factors (momentum, volatility) 47

Profitability 45
Margins and returns on capital today
Quality Growth 93
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 29
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

InnoCare Pharma Limited, a biopharmaceutical company, engages in discovering, developing, and commercializing drugs for the treatment of cancer and autoimmune diseases in China.

Full company description

InnoCare Pharma Limited, a biopharmaceutical company, engages in discovering, developing, and commercializing drugs for the treatment of cancer and autoimmune diseases in China. The company develops Orelabrutinib, an BTK inhibitor to treat patients with relapsed and/or refractory (r/r) chronic lymphocytic leukemia, r/r mantle cell lymphoma, r/r Waldenstrom's macroglobulinemia, r/r marginal zone lymphoma, r/r diffuse large B-cell lymphoma (DLBCL)- MCD, r/r central nervous system lymphoma, combo w/MIL-62, systemic lupus erythematosus, immune thrombocytopenia purpura, multiple sclerosis, and neuromyelitis optica spectrum disorder. It also developing ICP-B02 to treat CD20+B-cell malignancies; ICP-B05 to treat hemato-oncology; ICP-248 to treat chronic lymphocytic leukemia; ICP-332 to treat atopic dermatitis; ICP-488 to treat psoriasis; ICP-538 to treat autoimmune diseases; zurletrectinib (ICP-723) to treat neurotrophic tyrosine receptor kinase fusion positive cancers; ICP-189 to treat non-small cell lung cancer; and ICP-B05 to treat solid tumor. InnoCare Pharma Limited was incorporated in 2015 and is headquartered in Beijing, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Innocare Pharma Ltd reported revenue of HK$2.3B in FY2025 versus HK$1.0B in FY2021, a compound +21.8%/yr. Reported net income was HK$626M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$2.3B
Latest YoY
+127.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+54.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+341.9%
Avg. growth/yr (8Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+250.0%
Revenue +21.8%/yr
FY21 HK$1.0B
FY22 HK$625M
FY23 HK$739M
FY24 HK$1.0B
FY25 HK$2.3B
Net income
FY21 −HK$64.5M
FY22 −HK$887M
FY23 −HK$631M
FY24 −HK$441M
FY25 HK$626M

9969 screens 36% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Innocare Pharma Ltd Fair Value". https://www.fairvalue-calculator.com/stock/9969

Peer Group

Biotechnology · 605 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Top 25%
Fair Value upside −37% · Above median
Return on equity (TTM) 10% · Top 25%
Return on assets 3% · Top 25%
Net margin (TTM) 29% · Top 25%
Operating margin (TTM) 14% · Above median
Revenue growth 39% · Top 25%
Dividend yield (TTM) 1.7% · Above median
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 28.0× · Pricier than median
P/B 2.82× · Pricier than median
P/S (TTM) 8.63× · Pricier than median
P/FCF 21.2× · Pricier than 75% of peers
EV/EBITDA 25.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 41 · sector 0
HEALTH 94 · sector 97
DIVIDEND 33 · sector 28

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $525.73 $278.78 -47%
Regeneron Pharmaceuticals, Inc REGN $797.99 $594.40 -26%
Samsung Biologics Co 207940 1,549,000 KRW 1,055,793 KRW -32%
Celltrion, Inc 068270 202,000 KRW 74,519 KRW -63%
WuXi Biologics (Cayman) Inc 2269 HK$45.70 HK$30.58 -33%
Innovent Biologics, Inc 1801 HK$95.55 HK$19.68 -79%
Genmab A/S GMAB kr 2,037 kr 250.07 -88%
Sino Biopharmaceutical Limited 1177 HK$4.87 HK$3.37 -31%
RemeGen Co 688331 ¥131.87 ¥23.19 -82%
ALTEOGEN Inc 196170 314,000 KRW 39,476 KRW -87%

Compare Innocare Pharma Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Innocare Pharma Ltd (9969) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of HK$9.49 versus a price of HK$14.94, about −36% (overvalued).
What is the fair value of 9969?
Our model-based fair value for Innocare Pharma Ltd is HK$9.49 (as of Aug 15, 2026), built from audited fundamentals. The current price is HK$14.94.
What is the quality score of 9969?
Innocare Pharma Ltd has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Innocare Pharma Ltd (9969)?
Innocare Pharma Ltd reported trailing-twelve-month revenue of about HK$2.5B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 9969?
The net profit margin of Innocare Pharma Ltd is about 29.0%, meaning it keeps roughly 29.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Innocare Pharma Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.