SlideShare a Scribd company logo
1 of 29
Download to read offline
31 January 2012


Analyst
Stuart Roberts 612 8224 2871
Associate Analyst
                                                     Mesoblast (MSB)
Tanushree Jain 612 8224 2849
Authorisation                                        Headed to the sweet spot in diabetes care
Steve Goldberg 612 8224 2809




 Recommendation                                      Diabetes represents strong new upside for Mesoblast
 Buy (unchanged)                                     Mesoblast has initiated clinical work in Type II diabetes with the clearance of its IND by
 Price                                               the FDA. This follows on from highly favourable data in non-human primates which
                                                     was reported in November 2011 and January 2012. With diabetes so widespread and
 $6.45                                               growing, there is huge potential value for MPCs in this space. The current standard of
 Target (12 months)
                                                     care for diabetes of insulin therapy and/or oral diabetes medication have together
 $16.00 (unchanged)                                  created a global market worth ~US$34bn pa, serving 8% of the world’s adult
 Risk                                                population. By contrast heart failure is probably only a US$6bn global market. We see
 Speculative                                         success in diabetes as boosting confidence in other intravenous applications of MPCs
                                                     on which Mesoblast is now working on, such as anti-inflammatory disorders. We have
                                                     previously assumed no value from Mesoblast’s diabetes programme. We now apply a
Expected Return                                      conservative 5% probability of clinical trial success for diabetes under our base case
Capital growth                            148%       valuation and a 10% probability of success under our optimistic case valuation, which
Dividend yield                                   0   equates to A$1.95 per share base case and A$4.84 optimistic case.
Total expected return                     148%
Company Data & Ratios                                Investment view – strong news flow matches a strong
Enterprise value                      A$1,580.3      pipeline
                                             m       In view of the substantial opportunity of MSB’s cardiovascular and Bone Marrow
Market cap                            A$1,820.8
                                                     Transplant franchises and other pipeline opportunities in diabetes, eye diseases &
                                             m
                                                     orthopedic becoming more substantial, we re-iterate our positive outlook on MSB. We
Issued capital                          280.3m
                                                     value Mesoblast at A$10.91 base case and A$21.60 optimistic case. Our target price
Free float                                100%
                                                     of A$16.00 sits at the mid-point of our DCF range. We expect significant news flow
Avg. daily vol. (52wk)                   0.74m
                                                     over the next twelve months as assisting in the stock being re-rated to our target price
12 month price range             $5.05-$10.04
                                                     including a) initiation of the Phase II diabetes trial; b) initiation of a pivotal trial in heart
GICS sector
 Healthcare Equipment and Services
                                                     failure; c) completion of the Phase II spinal fusion trials; d) interim data from the EU
                                                     Phase II trial in Acute Myocardial Infarction; e) receipt of a Special Protocol
Disclosure: Bell Potter Securities acted as lead
manager in a May 2010 capital raising and a          Assessment by the FDA for the BMT Phase III Trial; f) Interim data from Phase II
December 2010 selldown of stock and received
fees for that service.                               lumbar disc repair trial and g) potential licensing announcement for the diabetes
                                                     program.
Price Performance
                   (1m)       (3m)       (12m)
Price (A$)         7.34       9.65        5.89
Absolute Price
Absolute (%)      -14.85     -35.23       6.11        Earnings Forecast
Rel market (%)    -18.10     -36.30      17.55
                                                      Year end 30 June                           2011a     2012f       2013f       2014f       2015f
 $12.00
                                                      Sales (A$m)                                   15        27          27         27         337
 $10.00                                               EBITDA (A$m)                                 -12       -23         -44         -62        208

   $8.00                                              NPAT (reported) (A$m)                         91       -23         -38         -58        170
                                                      NPAT (adjusted) (A$m)                          -9      -16         -38         -58        170
   $6.00
                                                      EPS (adjusted) (cps)                         -3.9      -5.5       -13.1      -20.1        58.8
   $4.00                                              EPS growth (%)                               N/A       N/A         N/A        N/A       -392%
   $2.00                                              PER (x)                                      N/A       N/A         N/A        N/A         11.0
                                                      EV/EBITDA (x)                              -133.1     -67.4       -35.7      -25.3         7.6
   $0.00
       Feb 10 Aug 10 Feb 11 Aug 11                    Dividend (¢ps)                                0.0      0.0         0.0         0.0         0.0
                                                      Yield (%)                                   0.0%      0.0%        0.0%       0.0%        0.0%
            MSB            S&P 300 Rebased
                                                      Franking (%)                                 N/A       N/A         N/A        N/A         N/A
                                                      ROE (%)                                    -1.7%     -3.1%       -7.9%      -13.4%      27.5%
SOURCE: IRESS                                         SOURCE: BELL POTTER SECURITIES ESTIMATES




BELL POTTER SECURITIES LIMITED                        DISCLAIMER AND DISCLOSURES
ACN 25 006 390 7721                                   THIS REPORT MUST BE READ WITH THE DISCLAIMER                                            Page 1
AFSL 243480                                           AND DISCLOSURES ON PAGE 29 THAT FORM PART OF IT.
Mesoblast (MSB)                                                                                                                                             31 January 2012


Mesoblast – Headed for the sweet spot in
diabetes care
                                                     Mesoblast is initiating a Phase II Trial in Type II Diabetes. Mesoblast has announced
Mesoblast’s diabetes
trial will report                                    that it has received FDA approval to run a Phase II trial in Type II diabetics evaluating the
results later this year                              effect of a single injection of MSB’s MPC. The trial is essentially a dose finding safety study
                                                                                                  1
                                                     with the potential for an efficacy readout , randomising 60 patients with ‘poorly controlled
                                                     Type II diabetes’ (ie HbA1c over 7% and patients on metformin but not yet insulin
                                                     dependent) to either placebo (15 patients) or any of the three escalating doses (0.3, 1, or 2
                                                     million cells - 45 patients). The trial subjects will be evaluated at the 12-week mark. Type II
                                                     diabetes would be the first indication moving into human clinical trials from MSB’s
                                                     intravenous (IV) product franchise. We expect data late in 2012.
                                                     Why MSB’s diabetes application is poised for success. In our view MSB’s MPC
                                                     technology has a strong potential to upstage the current ‘standard of care’ for Type II
                                                     diabetes and also be effective in treating associated co-morbidities. Our belief stems from
                                                     work done in non-human primates that generated strong efficacy signals (see the next
                                                     section for details) and demonstrated the cardioprotective nature of MPCs. We expect that
                                                     in later stage clinical work Mesoblast will focus on late-stage patients with renal failure
                                                     where current treatment options are limited and the principal competition in a healthcare
                                                     economics sense is costly renal dialysis therapy (typical cost US$70,000 pa).
                                                     Diabetes represents strong new upside for Mesoblast. The current standard of care for
                                                     diabetes are insulin therapy and oral diabetes medication, which together have created a
                                                     global market worth ~US$34bn pa, serving 8% of the world’s adult population. We apply a
                                                     conservative 5% probability of clinical trial success for diabetes under our base case
                                                     valuation and a 10% probability of success under our optimistic case valuation. We value
                                                     diabetes opportunity for MSB at A$1.95 under our base case and A$4.84 under our
                                                     optimistic case. We also see success in diabetes as boosting confidence in other
                                                     intravenous applications of MPCs on which Mesoblast is now working on, such as anti-
                                                     inflammatory disorders. Big and Specialty Pharma companies are facing a huge patent cliff
                                                     over the next 6 years with key diabetes drugs including Amylin’s Byetta, Merck’s Januvia
                                                     and Novo Nordisk’s Victoza losing patent exclusivity. Consequently, we expect to see
                                                     licensing interest from the pharma companies as MSB moves with its diabetes offering into
                                                     Phase II trials and given the high costs involved in a Phase III diabetes trial, a strong
                                                     likelihood of MSB establishing a partnership prior to Phase III.
                                                     We Re-iterate our Buy Recommendation and $16 Price Target (Risk Speculative). In
                                                     view of the substantial opportunity of MSB’s cardiovascular and Bone Marrow Transplant
                                                     franchises and other pipeline opportunities in diabetes, eye diseases and orthopaedic
                                                     becoming more substantial, we re-iterate are positive outlook on MSB. We value
                                                     Mesoblast at A$10.91 base case and A$21.60 optimistic case. Our target price of A$16.00
                                                     sits at the mid-point of our DCF range. We expect significant news flow over the next
                                                     twelve months assisting in the stock being re-rated to our target price including a) Initiation
                                                     of the Phase II diabetes trial; b) Initiation of a pivotal trial in heart failure; c) completion of
                                                     the Phase II spinal fusion trials; d) interim data from the EU Phase II trial in Acute
                                                     Myocardial Infarction; e) receipt of a Special Protocol Assessment by the FDA for the BMT
                                                     Phase III Trial; f) Interim data from Phase II lumbar disc repair trial and g) potential
                                                     licensing announcement for the diabetes program.

1
  That is, the primary endpoints will be those associated with safety and tolerability, although secondary endpoints like fasting blood glucose and C-reactive peptide will also be measured.
Note that the trial will evaluate a single injection of MPCs, which reflects conservatism on Mesoblast’s part. As MSB noted in presenting its heart failure data in mid-November, MSB’s cells
generate a weak immune response in some recipients. In the heart failure trial there was a donor specific antibody response in 6 of the treated patients, or 13% of that group, but four lost
their antibodies in less than one month. There was no effect on therapeutic outcomes from the antibodies, and no clinical-signs or symptoms related to such antibodies. We understand that in
repeat dosing work in non-human primates there had been no immune response issues observed in terms of its impact on therapeutic effectiveness. We conclude from all this that immune
response is not an issue with MPCs.




                                                                                                                                                                                  Page 2
Mesoblast (MSB)                                                                                                                                           31 January 2012


Animal data points to solid clinical
prospects in Type II diabetes
                                                      Today’s announcement follows on from favourable animal data in Type II diabetes which
                                                      Mesoblast announced on 10 November, and follow-up data announced on 12 January:

                                                      •    The company’s investigators took 17 non-human primates with dietary-induced Type II
                                                           diabetes, gave them a single dose of MPCs (0.1, 0.3, 1 or 2 million cells), and then
                                                                                                                                2
                                                           measured the effect on glucose metabolism over a twelve week period . Three of the
                                                           17 monkeys were used as controls;
                                                      •    The change from baseline in fasting blood glucose for the treated subjects versus
                                                           placebo for each dose level was statistically significant at two, four, six and eight weeks
                                                           (p<0.001), with the control group showing no significant changes in their high levels of
                                                           fasting blood glucose;
                                                      •    At the highest doses of 1 million and 2 million cells, the change in fasting blood glucose
                                                           at eight weeks from baseline was statistically significant (p<0.05) at eight weeks and
                                                                                    3
                                                           remained so at 12 weeks .
                                                      •    There was a correlation between fasting blood glucose and C-Reactive Protein (CRP),
                                                           a marker of inflammation that is frequently used as an indicator of cardiovascular
                                                           health. Also, there was a demonstrated dose response for CRP, with the higher doses
                                                           seeing a statistically significant drop in CRP as opposed to the lower doses (p<0.05)
                                                      We see six reasons why this data is important for the prospects of MPCs as a
                                                      therapy for Type II diabetes:
                                                      1) The data was from a good animal model. Old world non-human primates have proved
                                                                                                                               4
                                                          viable animal models for studying Type II diabetes for many years . We understand
                                                          Mesoblast’s data were generated using a colony of outbred cynomolgus monkeys, that
                                                          is, ‘long-tailed macaques’ or ‘crab-eating macaques’ native to Southeast Asia (Macaca
                                                          fascicularis). For this monkey there is a particularly robust body of science on its
                                                                                            5
                                                          usefulness as a diabetes model , since the monkey gets the same kind of diabetes as
                                                                                                        6
                                                          humans when fed a high-sugar, high-fat diet , making it an ideal setting in which to
                                                          study diabetes therapies. Also, the complete gene sequence of the monkey has
                                                                                                                 7
                                                          recently become available thanks to Roche researchers .
                                                      2) The statistical significance of the data was impressive. Obviously a greater number of
The 2011 non-human
primate study results                                     control subjects would be desirable in order to show statistical significance in terms of
had high statistical                                      treatment versus control. However the low p values versus baseline suggest that the
significance                                              effect on fasting plasma glucose and CRP was real, particularly since the number of
                                                          test subjects was so small.
                                                      3) The favourable effect at twelve weeks was important. Cynomolgus monkeys have a life
                                                                                               8
                                                          span of around 30 years in captivity , so, roughly speaking, twelve weeks worth of
                                                          data in this monkey can be considered the equivalent of around 32 weeks in a human.
                                                          Given that diabetes drugs are considered effective in people if they can reduce HbA1c
                                                          below 7% at the 24-26 week point, we think the statistically significant effect at eight
                                                          weeks on fasting blood glucose is highly relevant to any upcoming human trials.

2
    The eight-week data were presented in November 2011.
3
    Reported January 2012.
4
    See ILAR J. 2006;47(3):259-71 and ILAR J. 2006;47(3):186-98.
5
    See, for example, J Med Primatol. 1988;17(6):319-32; Lab Anim Sci. 1993 Feb;43(1):73-7; Vet Pathol. 1996 Sep;33(5):479-85; and Toxicol Pathol. 2001 Jan-Feb;29(1):142-8.
6
    See J Med Primatol. 2011 Oct;40(5):335-41
7
    See Genome Res. 2011 Oct;21(10):1746-56. Epub 2011 Aug 23.
8
    Source: Wisconsin National Primate Research Center, University of Wisconsin-Madison.




                                                                                                                                                                               Page 3
Mesoblast (MSB)                                                                                                                                                     31 January 2012

                                                              4) The drop in fasting blood glucose at the high dose could be a proxy for glycemic
                                                                  control. At eight weeks the 2 million cell dose group had dropped fasting blood glucose
                                                                                9
                                                                  by 44 mg/dl , to 110 mg/dl (assuming the controls in Mesoblast’s trial at 154 mg/dl
                                                                  represents an adequate baseline). That this was favourable is suggested by fasting
                                                                                                                                                  10
                                                                  blood glucose of 100-125 being considered only ‘pre-diabetes’ in humans . Now
                                                                  compare the performance of MPCs in the current study to the diabetes drug Byetta,
                                                                  where a 10 mcg twice-daily injection of Byetta as a monotherapy at 24 weeks was only
                                                                                                                                                       11
                                                                  able to bring fasting blood glucose down by 19 mg/dl, from 155 mg/dl to 136 mg/dl .
                                                                  This, drop however, was good enough to reduce HbA1c levels in Byetta’s patients
                                                                  from 7.8% to 6.9%, thereby restoring glycemic control. This suggests the potential for
                                                                  MPCs to be seriously competitive with existing diabetes drugs.
                                                              5)     MPCs are cardioprotective. As the data released to date on MPCs in heart failure
                                                                     would suggest, MPCs have a favourable cardiovascular profile. Mesoblast has now
                                                                     demonstrated this through the data on C-Reactive Protein (CRP). CRP is often used in
                                                                     evaluating heart disease risk because the white blood cells associated with
                                                                     inflammation invade artery walls and release damaging chemicals, leading to plaque
                                                                                12                                                  13
                                                                     formation . In this study CRP came down from levels >3 mg/L , generally considered
                                                                                14
                                                                     ‘high risk’ , to the low point of the range considered ‘medium risk’ (1.0–3.0 mg/L) and
                                                                                                                                 15
                                                                     remained so throughout the entire 12 week study period . We think the CRP data
                                                                     provides good confirmatory evidence not only of the ability of MPCs to turn down an
                                                                                              16
                                                                     inflammatory response but also of the favourable cardiovascular profile of stem cells
                                                                     as a potential diabetes therapy. This is important given how cardiovascular issues
                                                                     knocked down GSK’s former blockbuster diabetes drug Avandia over the 2007-2010
                                                                     period.
                                                              6)     The non-human primate data builds on mouse data which Mesoblast generated two
MPCs may be able to
rebuild damaged                                                      years ago. In December 2009 Mesoblast reported the results of a study of MPCs in a
                                                                                                 17
pancreatic tissue                                                    mouse model of diabetes . A 35-subject experiment saw single-dose injections of
                                                                     MPCs boost pancreatic islet cells two-fold in the treated mice compared to the controls
                                                                                                                                                   18
                                                                     (p=0.0012), with the ratio of beta-to-alpha islet cells 29% higher (p=0.005) , blood
                                                                     glucose levels down 35% (p=0.012) and blood insulin levels up 34% (p=0.04). This
                                                                     indicated that MPCs could potentially regenerate pancreatic islet beta cells in Type II
                                                                     diabetics. Mesoblast hasn’t reported data on pancreatic histology with regard to the
                                                                     non-human primate study because the monkeys hadn’t been sacrificed at the time the
                                                                     data was generated, however there is the potential, given the other data that is
                                                                     available, for regeneration to have happened.
                                                              A diabetes application for MPCs would potentially dwarf all the others. As we note
                                                              below, there is currently a US$34bn global market for insulin and diabetes drugs, growing
                                                              strongly thanks to high and rising diabetes prevalence. MPCs, if successful in humans as a
                                                              diabetes therapy, would have certain key advantages that would make it a contender for
                                                              leadership of this market.


9
    Milligrams per decilitre. A decilitre is one-tenth of a litre.
10
     Source: American Diabetes Association. Healthy blood glucose is under 100.
11
     This was for 10 mcg twice-daily Byetta as a monotherapy at 24 weeks (source: Eli Lilly, Byetta prescribing information, Table 5).
12
  Data from the Physicians Health Study of 18,000 apparently healthy doctors found that elevated levels of CRP were associated with a threefold increase in the risk of heart attack (see
Circulation. 2002 Jun 4;105(22):2595-9). Meanwhile in the ~28,000 apparently healthy women in the Harvard Women's Health Study, CRP was more accurate than cholesterol levels in
predicting heart problems (see N Engl J Med. 2002 Nov 14;347(20):1557-65). In recent years CRP has come to be regarded as diagnostic of Metabolic Syndrome (see Circulation.
2003;107:391-397).
13
     Milligrams per litre.
14
     See Circulation. 2003 Jan 28;107(3):499-511.
15
     At 0.3, 1 or 2 million MPC/kg.
16
  We noted in our 27 September 2011 comprehensive update note on Mesoblast (see page 47 of that note) that Mesenchymal Stem Cells had demonstrated ability in terms of
immunomodulation, and we assume that MPCs are similarly well placed.
17
     Presumably mice in which the pancreas had been partially destroyed by the chemotherapy drug streptozotocin. See Lab Anim (NY). 2009 Feb;38(2):55-60.
18
  Islet cells are so-called because when looking at the cells through a microscope, they look like islands floating in the pancreas. Beta cells are the islet cells that actually produce the insulin
which lowers blood glucose. Alpha cells produce glucagon, which increases blood glucose. A higher ratio of beta cells to alpha cells means less blood glucose.




                                                                                                                                                                                           Page 4
Mesoblast (MSB)                                                                                                                                              31 January 2012


8% of the world’s adult population has
diabetes
                                                        The International Diabetes Federation has recently released a new estimate of 366 million
                                                                                            19
                                                        adults living with diabetes globally , which would represent around 8% of the adult
                                                        population aged 20-79.
 Figure 1 – High income countries with significant diabetes                                          Figure 2 – Diabetes patient populations grew strongly between
 populations                                                                                         2007 and 2010 but the worst is yet to come
                                                                    Current                                                600
                           Diabetics         Diabetics                 adult      Growth rate
     Country               now (million)     2030 (million)      prevalence     2011-2030 (pa)
                                                                                                                           500
     United States                   23.7              29.6           10.9%               1.1%
     Japan                           10.7              10.2           11.2%              -0.3%                             400




                                                                                                        Million patients
     Germany                          5.0                5.6           8.0%               0.5%
                                                                                                                                                                            Low income
     Italy                            3.6                4.2           7.8%               0.9%                             300
                                                                                                                                                                            Middle income
     France                           3.2                3.9           7.3%               0.9%
                                                                                                                                                                            High income
     Korea, South                     3.2                4.3           8.8%               1.5%
                                                                                                                           200

     United Kingdom                   3.1                3.6           6.8%               0.9%
                                                                                                                           100
     Spain                            2.8                3.9           8.1%               1.6%
     Saudi Arabia                     2.8                5.5          16.2%               3.5%                               0
     Canada                           2.7                3.7          10.8%               1.5%                                   2007   2011              2030
SOURCE: INTERNATIONAL DIABETES FEDERATION, BELL POTTER SECURITIES                                   SOURCE: INTERNATIONAL DIABETES FEDERATION, CIA WORLD FACTBOOK, BELL POTTER SECURITIES




                                                        Global diabetes prevalence has been rising rapidly
                                                                                                                                                                                      20
At least 8% of the                                      Type II Diabetes has been described as a ‘public health emergency in slow motion’ as
world’s adult                                           the increase in Western-style diet and lack of exercise drives increased prevalence globally
population had                                          year after year. International Diabetes Federation data from the last five editions of that
diabetes in 2011                                                                       21
                                                        organisation’s Diabetes Atlas suggests that prevalence among adults aged 20-79 has
                                                        increased from 4.6% in 2000 to 8.3% in 2011. Patient numbers over that time may have
                                                        grown 8.2% pa, from 166 million to 366 million, with the current figure from IDF and recent
                                                                                                    22
                                                        similar estimates published in The Lancet taking account of new data suggesting that
                                                                                                         23
                                                        prevalence has previously been underestimated .
                                                                                                                                                                                           24
                                                        •      The emergence of diabetes has been most noticeable in high income countries
                                                               where, using IDF data, we estimate that prevalence has risen from 8.6% to 9.5% of 20-
                                                               79 year olds in just four years, from 2007 to 2011.
                                                        •      The world’s largest diabetes populations are those of India and China, with,
There are over 150                                                                                                                              25
million diabetics in                                           respectively, 61.3 million (8.3% of the adult population) and 90.0 million (9.3%)
India and China                                                estimated to be diabetics. We expect that rapidly rising incomes in these countries will
alone                                                          ensure higher levels of medical expenditure directed to diabetes in the near future.
                                                        •      The problem is expected to get worse. The IDF has projected a 2.2% pa increase in
                                                               diabetes patients numbers over the two decades to 2030, which would increase global
                                                               prevalence by around 1.6% of the population aged 20-79, to 9.9%. This kind of growth



19
     See Diabetes "massive challenge" as cases hit 366 million by Ben Hirschler, Reuters, 13/9/2011.
20
     See Increase in diabetes: ‘A public health emergency in slow motion’ by Kim Janssen, Chicago Sun-Times, 16/9/2011.
21
     See www.diabetesatlas.com.
22
     See Lancet. 2011 Jul 9;378(9786):99.
23
     The 5th Edition of the Diabetes Atlas, which contains these new estimates, has recently been published online.
24
  That is, GDP per capita greater than US$20,000. Between 2007 and 2010 the prevalence of diabetes in middle-income countries (GDP per capita $10,000-20,000) rose from 7.5% to
10.1% of 20-79 year olds, while over the same period low income countries increased prevalence from 5.0% to 7.6% of 20-79 year olds.
25
   Formerly IDF had estimated 43.2 million patients or 4.5% of the adult population, with numbers derived in part from Diabetologia 2003; 46: 1190-8. In March 2010 the IDF suggested that its
figures probably underestimated diabetes in China by half.




                                                                                                                                                                                   Page 5
Mesoblast (MSB)                                                                                                                                                                                                                                            31 January 2012

                                                                                will see the number of diabetics in high and middle income countries rise by two to
                                                                                three times population growth.
Figure 3 – India and China’s diabetes prevalence has been
                                                                                                             Figure 4 – 8% of adults in EU member countries are diabetic
growing strongly
                                                                                                                                                                 14%
                                         10%




                                                                                                                Prevalence of diabetes in 20-79 year-olds
                                                                                                                                                                 12%
                                             9%
    Estimated percentage of population




                                             8%                                                                                                                  10%
         aged 20-79 with diabetes




                                             7%                                                                                                                  8%
                                             6%
                                                                                                                                                                 6%
                                             5%                                                     India

                                             4%                                                     China                                                        4%

                                             3%                                                                                                                  2%

                                             2%
                                                                                                                                                                 0%




                                                                                                                                                                                    Cyprus
                                                                                                                                                                                  Slovenia




                                                                                                                                                                                                                                                                                                         Belgium


                                                                                                                                                                                                                                                                                                                        Sweden
                                                                                                                                                                                                 Latvia



                                                                                                                                                                                                          Bulgaria
                                                                                                                                                                                             Lithuania




                                                                                                                                                                                                                                                                              Greece



                                                                                                                                                                                                                                                                                                         Slovakia
                                                                                                                                                                       Portugal




                                                                                                                                                                                                                                                                              France




                                                                                                                                                                                                                                                                                                                    Luxembourg
                                                                                                                                                                        Poland




                                                                                                                                                                                                                      Austria


                                                                                                                                                                                                                                Finland
                                                                                                                                                                                                                                             Spain
                                                                                                                                                                                                                                          Germany



                                                                                                                                                                                                                                                                   Denmark
                                                                                                                                                                                                                                                     Hungary




                                                                                                                                                                                                                                                                                        Czech Republic
                                                                                                                                                                                                                                                                Netherlands




                                                                                                                                                                                                                                                                                                          Ireland
                                                                                                                                                                                                                                                                                       United Kingdom
                                                                                                                                                                                                            Malta


                                                                                                                                                                                                                     Romania


                                                                                                                                                                                                                                Estonia




                                                                                                                                                                                                                                                        Italy
                                             1%
                                             0%
                                                     2000          2003       2007      2011


SOURCE: IDF                                                                                                  SOURCE: IDF




                                                                             There have been two major beneficiaries of this increased need – the insulin suppliers, and
                                                                             the producers of pills that help boost pancreatic output of insulin. Together they have
                                                                             created the world’s fourth largest drug class, worth US$34bn pa, and growing 15% pa in
                                                                             local currency terms.
Figure 5 – The global market for anti-diabetes medications is now                                            Figure 6 – The anti-diabetes drug class has been growing 15% pa
worth US$34bn                                                                                                in local currency terms and 13% in US dollar terms
                                                                                                                                                                  40                               RoW spending                                                                                          14.0%
                               40
                                                                                                                                                                                                   US spending                                                                                           13.5%
                                                                                                                                                                  35
                                                                                                                    USDbn global sales of anti-diabetes agents




                               35                                                                                                                                                                                                                                                                        13.0%
                                                                                                                                                                  30                               Local currency sales growth
                               30                                                                                                                                                                  (RHS)                                                                                                 12.5%
    USDbn in sales




                               25                                                                                                                                 25
                                                                                                                                                                                                                                                                                                         12.0%

                               20                                                                  Pills                                                          20                                                                                                                                     11.5%

                               15                                                                  Insulin                                                                                                                                                                                               11.0%
                                                                                                                                                                  15

                               10                                                                                                                                                                                                                                                                        10.5%
                                                                                                                                                                  10
                                         5                                                                                                                                                                                                                                                               10.0%
                                                                                                                                                                   5
                                         0                                                                                                                                                                                                                                                               9.5%

                                                  2006      2007      2008      2009    2010                                                                       0                                                                                                                                     9.0%
                                                                                                                                                                            2006                     2007                       2008                 2009                      2010


SOURCE: IMS HEALTH, BELL POTTER SECURITIES                                                                   SOURCE: IMS HEALTH




                                                                                                                                                                                                                                                                                                          Page 6
Mesoblast (MSB)                                                                                                                                                             31 January 2012


Insulin is now a ~US$14bn business
                                                                                                                                                                                             26
The global insulin                                              Around 27% of American diabetics currently use insulin as part of their therapy , while
market is growing                                               possibly close to half of all diabetics become insulin-dependent within six years of
                                                                         27
7% pa in volume                                                 diagnosis . Since diabetes is a chronic disease, this means many years of insulin usage
                                                                           28
terms                                                           by patients . With patient numbers increasing so rapidly the global market for insulin, now
                                                                worth around US$14-15bn pa, is increasing at a 7% pa rate in volume terms and 17% pa in
                                                                value terms:

                                                                •   The last five years has seen the rise of long-acting and ultra-short acting insulin
                                                                                                                                     29
                                                                    analogues, which improve the effectiveness of insulin therapy by providing adequate
                                                                                            30
                                                                    basal and bolus insulin . We think these insulins are the main reason deaths from
                                                                                                                           31
                                                                    diabetes are going down in the US and elsewhere . The cost for this, however, has
                                                                    been 7-8% pa inflation in the price of insulin as the mix has shifted;
                                                                •   We believe that the percentage of diabetics on insulin has increased by perhaps 2% of
                                                                    the patient population over the last five years, driven in part by a trend towards earlier
                                                                                                   32
                                                                    initiation of insulin treatment .
                                                                The insulin market is completely dominated by three giant players:

                                                                •   America’s Eli Lilly, whose Humalog short-acting insulin enjoyed US$2bn in 2010 sales;
                                                                •   The French company Sanofi-Aventis best known for Lantus long acting insulin, which
                                                                                              33                     th                            34
                                                                    did US$4.6bn in 2010 sales and was the world’s 15 most prescribed drug in 2010 .
                                                                                                        35
                                                                •   Denmark’s Novo-Nordisk , whose lead products are Levemir (a long acting insulin,
                                                                    US$1.2bn in global sales in 2010) and NovoRapid / Novolog (ultra-short acting insulin
                                                                                                                   36
                                                                    products with US$2.2bn in global sales in 2010) .
 Figure 7 – Less people are dying from diabetes thanks to better                                         Figure 8 – The insulin market has been growing at 17% pa as
 insulin products                                                                                        patients switch to longer-acting products

                                 76,000                                                                                                16

                                 75,000                                                                                                14
                                                                                                             Worldwide sales (USDbn)
       US deaths from diabetes




                                 74,000                                                                                                12

                                                                                                                                       10                                      Short acting, intemediate
                                 73,000
                                                                                                                                                                               and mixed
                                 72,000                                                                                                8                                       Ultra-short acting
                                 71,000                                                                                                6
                                                                                                                                                                               Long-acting
                                 70,000                                                                                                4
                                 69,000                                                                                                2
                                 68,000                                                                                                0
                                          2000 2001 2002 2003 2004 2005 2006 2007 2008 2009                                                 2005 2006 2007 2008 2009 2010


SOURCE: CDC                                                                                             SOURCE: NOVO NORDISK, SANOFI-AVENTIS, ELI LILLY




26
     Source: CDC, 2008 estimates. Remarkably, around 16% of American diabetics take no medications at all.
27
 This was a finding of the United Kingdom Prospective Diabetes Study, where 44% of subjects on the class of diabetes drug called sulphonylureas had failed within six years. See Diabet
Med. 1998 Apr;15(4):297-303..
28
   Generally Type II diabetics have the same life expectancy as the general population - see PLoS One. 2009 Aug 28;4(8):e6817. In the US average age at diagnosis is around 46 – see Ann
Fam Med. 2005 Jan-Feb;3(1):60-3 - and US life expectancy is around 78. This potentially means up to three decades of insulin usage.
29
     See Arch Intern Med. 2008;168(19):2088-2094.
30
   Basal insulin being the base levels required to keep blood glucose stable between meals and overnight, and bolus insulin being the extra insulin needed to cope with sudden glucose intake
at mealtimes. In the last fifteen years the insulin market has segmented, with the short-acting insulins like Humalog (insulin lispro) emerging to provide the bolus solution, and two long-acting
insulins - insulin detemir (Levemir) and insulin glargine (Lantus) – leading the basal insulin space.
31
     In recent years diabetes has slipped to No 7, from No 6 previously, in the list of America’s most common causes of death.
32
     See Cleve Clin J Med. 2004 May;71(5):385-6, 391-2, 394 passim.
33
     It also sells Apidra, its ultra short acting insulin product that enjoyed US$200m in 2010 sales.
34
     Source: IMS Health.
35
     Bagsværd, Denmark, OMX: NOVO B, www.novonordisk.com.
36
     The company is currently seeking US approval for Deglugec, a long acting insulin that would compete with Lantus.




                                                                                                                                                                                              Page 7
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012
Bell Potter Securities Report on Mesoblast 1 31-2012

More Related Content

What's hot

Aug 2007_Market Strategy Forecast
Aug 2007_Market Strategy ForecastAug 2007_Market Strategy Forecast
Aug 2007_Market Strategy ForecastAlfred Park
 
terex Merrill050808
terex Merrill050808terex Merrill050808
terex Merrill050808finance42
 
Banco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings PresentationBanco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings PresentationBanco ABC Brasil
 
csx Bear_Stearns_Presentation_5-7-07_FINAL-REF23729
csx  Bear_Stearns_Presentation_5-7-07_FINAL-REF23729csx  Bear_Stearns_Presentation_5-7-07_FINAL-REF23729
csx Bear_Stearns_Presentation_5-7-07_FINAL-REF23729finance27
 
Cabo presentation feb282011ppt(f)
Cabo presentation feb282011ppt(f)Cabo presentation feb282011ppt(f)
Cabo presentation feb282011ppt(f)Company Spotlight
 
E-UpDates-November11—Global and Indian Economic Indicators
E-UpDates-November11—Global and Indian Economic IndicatorsE-UpDates-November11—Global and Indian Economic Indicators
E-UpDates-November11—Global and Indian Economic IndicatorsEcofin Surge
 
AES 2004 20 Financial 20Review20and20200520Outlook_FINAL
AES 2004 20 Financial 20Review20and20200520Outlook_FINALAES 2004 20 Financial 20Review20and20200520Outlook_FINAL
AES 2004 20 Financial 20Review20and20200520Outlook_FINALfinance19
 
President forum 4 12 10 final mbr
President forum 4 12 10 final mbrPresident forum 4 12 10 final mbr
President forum 4 12 10 final mbrfiunews
 
terex 08_06_04_JP_Morgan_Conf
terex 08_06_04_JP_Morgan_Confterex 08_06_04_JP_Morgan_Conf
terex 08_06_04_JP_Morgan_Conffinance42
 
SLM Q408EarningsStatisticsFinal
SLM  Q408EarningsStatisticsFinalSLM  Q408EarningsStatisticsFinal
SLM Q408EarningsStatisticsFinalfinance42
 
Patrick D. Campbell, Senior Vice President and CFO
 	Patrick D. Campbell, Senior Vice President and CFO 	Patrick D. Campbell, Senior Vice President and CFO
Patrick D. Campbell, Senior Vice President and CFOfinance10
 
aetna Download Documentation Financial Supplement2008 3rd
aetna Download Documentation	Financial Supplement2008 3rdaetna Download Documentation	Financial Supplement2008 3rd
aetna Download Documentation Financial Supplement2008 3rdfinance9
 
FifthThird 3Q08 Release_Final
FifthThird 3Q08 Release_FinalFifthThird 3Q08 Release_Final
FifthThird 3Q08 Release_Finalfinance28
 

What's hot (13)

Aug 2007_Market Strategy Forecast
Aug 2007_Market Strategy ForecastAug 2007_Market Strategy Forecast
Aug 2007_Market Strategy Forecast
 
terex Merrill050808
terex Merrill050808terex Merrill050808
terex Merrill050808
 
Banco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings PresentationBanco ABC - 4th Quarter 2007 Earnings Presentation
Banco ABC - 4th Quarter 2007 Earnings Presentation
 
csx Bear_Stearns_Presentation_5-7-07_FINAL-REF23729
csx  Bear_Stearns_Presentation_5-7-07_FINAL-REF23729csx  Bear_Stearns_Presentation_5-7-07_FINAL-REF23729
csx Bear_Stearns_Presentation_5-7-07_FINAL-REF23729
 
Cabo presentation feb282011ppt(f)
Cabo presentation feb282011ppt(f)Cabo presentation feb282011ppt(f)
Cabo presentation feb282011ppt(f)
 
E-UpDates-November11—Global and Indian Economic Indicators
E-UpDates-November11—Global and Indian Economic IndicatorsE-UpDates-November11—Global and Indian Economic Indicators
E-UpDates-November11—Global and Indian Economic Indicators
 
AES 2004 20 Financial 20Review20and20200520Outlook_FINAL
AES 2004 20 Financial 20Review20and20200520Outlook_FINALAES 2004 20 Financial 20Review20and20200520Outlook_FINAL
AES 2004 20 Financial 20Review20and20200520Outlook_FINAL
 
President forum 4 12 10 final mbr
President forum 4 12 10 final mbrPresident forum 4 12 10 final mbr
President forum 4 12 10 final mbr
 
terex 08_06_04_JP_Morgan_Conf
terex 08_06_04_JP_Morgan_Confterex 08_06_04_JP_Morgan_Conf
terex 08_06_04_JP_Morgan_Conf
 
SLM Q408EarningsStatisticsFinal
SLM  Q408EarningsStatisticsFinalSLM  Q408EarningsStatisticsFinal
SLM Q408EarningsStatisticsFinal
 
Patrick D. Campbell, Senior Vice President and CFO
 	Patrick D. Campbell, Senior Vice President and CFO 	Patrick D. Campbell, Senior Vice President and CFO
Patrick D. Campbell, Senior Vice President and CFO
 
aetna Download Documentation Financial Supplement2008 3rd
aetna Download Documentation	Financial Supplement2008 3rdaetna Download Documentation	Financial Supplement2008 3rd
aetna Download Documentation Financial Supplement2008 3rd
 
FifthThird 3Q08 Release_Final
FifthThird 3Q08 Release_FinalFifthThird 3Q08 Release_Final
FifthThird 3Q08 Release_Final
 

Viewers also liked

Group two presentation
Group two presentationGroup two presentation
Group two presentationSc Ni
 
Rodman renshaw report on affy
Rodman renshaw report on affyRodman renshaw report on affy
Rodman renshaw report on affyDailyDoseEquities
 
Grp2 strategic presentation
Grp2 strategic presentationGrp2 strategic presentation
Grp2 strategic presentationSc Ni
 
Syngene IPO feasibility analysis
Syngene IPO feasibility analysisSyngene IPO feasibility analysis
Syngene IPO feasibility analysisBurning Desires
 
Biocon Q4FY12_Investor Presentation_April_2012
Biocon Q4FY12_Investor Presentation_April_2012Biocon Q4FY12_Investor Presentation_April_2012
Biocon Q4FY12_Investor Presentation_April_2012Biocon
 
Biocon H1 FY 2012 Results Presentation
Biocon H1 FY 2012 Results PresentationBiocon H1 FY 2012 Results Presentation
Biocon H1 FY 2012 Results PresentationBiocon
 
Hem syngene 24_july_2015
Hem syngene 24_july_2015Hem syngene 24_july_2015
Hem syngene 24_july_2015IndiaNotes.com
 
Biocon Investor Presentation_March_2012_9M
Biocon Investor Presentation_March_2012_9MBiocon Investor Presentation_March_2012_9M
Biocon Investor Presentation_March_2012_9MBiocon
 
Group two presentatio nxxxxxxxxxxx
Group two presentatio nxxxxxxxxxxxGroup two presentatio nxxxxxxxxxxx
Group two presentatio nxxxxxxxxxxxSc Ni
 
Biocon Investor Presentation_Sept_2011_Q1
Biocon Investor Presentation_Sept_2011_Q1Biocon Investor Presentation_Sept_2011_Q1
Biocon Investor Presentation_Sept_2011_Q1Biocon
 
Rodman renshaw report on onty
Rodman renshaw report on ontyRodman renshaw report on onty
Rodman renshaw report on ontyDailyDoseEquities
 
Biocon Investor Presentation Jan 2013
Biocon Investor Presentation Jan 2013Biocon Investor Presentation Jan 2013
Biocon Investor Presentation Jan 2013Biocon
 
Biocon FY2014 Results
Biocon FY2014 ResultsBiocon FY2014 Results
Biocon FY2014 ResultsBiocon
 
Biocon Investor's Presentation July 2014
Biocon Investor's Presentation July 2014Biocon Investor's Presentation July 2014
Biocon Investor's Presentation July 2014Biocon
 
Indian Biotechnology Market
Indian Biotechnology MarketIndian Biotechnology Market
Indian Biotechnology Marketguestb32f9ed
 

Viewers also liked (20)

Group two presentation
Group two presentationGroup two presentation
Group two presentation
 
Rodman renshaw report on affy
Rodman renshaw report on affyRodman renshaw report on affy
Rodman renshaw report on affy
 
Grp2 strategic presentation
Grp2 strategic presentationGrp2 strategic presentation
Grp2 strategic presentation
 
Walking in the spirit
Walking in the spiritWalking in the spirit
Walking in the spirit
 
Syngene IPO feasibility analysis
Syngene IPO feasibility analysisSyngene IPO feasibility analysis
Syngene IPO feasibility analysis
 
Biocon Q4FY12_Investor Presentation_April_2012
Biocon Q4FY12_Investor Presentation_April_2012Biocon Q4FY12_Investor Presentation_April_2012
Biocon Q4FY12_Investor Presentation_April_2012
 
Biocon H1 FY 2012 Results Presentation
Biocon H1 FY 2012 Results PresentationBiocon H1 FY 2012 Results Presentation
Biocon H1 FY 2012 Results Presentation
 
Hem syngene 24_july_2015
Hem syngene 24_july_2015Hem syngene 24_july_2015
Hem syngene 24_july_2015
 
Biocon Investor Presentation_March_2012_9M
Biocon Investor Presentation_March_2012_9MBiocon Investor Presentation_March_2012_9M
Biocon Investor Presentation_March_2012_9M
 
Group two presentatio nxxxxxxxxxxx
Group two presentatio nxxxxxxxxxxxGroup two presentatio nxxxxxxxxxxx
Group two presentatio nxxxxxxxxxxx
 
Biocon Investor Presentation_Sept_2011_Q1
Biocon Investor Presentation_Sept_2011_Q1Biocon Investor Presentation_Sept_2011_Q1
Biocon Investor Presentation_Sept_2011_Q1
 
Rodman renshaw report on onty
Rodman renshaw report on ontyRodman renshaw report on onty
Rodman renshaw report on onty
 
Biocon Investor Presentation Jan 2013
Biocon Investor Presentation Jan 2013Biocon Investor Presentation Jan 2013
Biocon Investor Presentation Jan 2013
 
Air abrasion
Air abrasionAir abrasion
Air abrasion
 
Daily Dose Equities - Effect of Transendocardial Delivery
Daily Dose Equities - Effect of Transendocardial Delivery Daily Dose Equities - Effect of Transendocardial Delivery
Daily Dose Equities - Effect of Transendocardial Delivery
 
Daily Dose Equities - Intracoronary Bone Marrow
Daily Dose Equities - Intracoronary Bone MarrowDaily Dose Equities - Intracoronary Bone Marrow
Daily Dose Equities - Intracoronary Bone Marrow
 
Biocon FY2014 Results
Biocon FY2014 ResultsBiocon FY2014 Results
Biocon FY2014 Results
 
Biocon Investor's Presentation July 2014
Biocon Investor's Presentation July 2014Biocon Investor's Presentation July 2014
Biocon Investor's Presentation July 2014
 
Daily Dose Equities - Exosomes from human cd34
Daily Dose Equities - Exosomes from human cd34Daily Dose Equities - Exosomes from human cd34
Daily Dose Equities - Exosomes from human cd34
 
Indian Biotechnology Market
Indian Biotechnology MarketIndian Biotechnology Market
Indian Biotechnology Market
 

Similar to Bell Potter Securities Report on Mesoblast 1 31-2012

Astm restore cli update nov 2010
Astm restore cli update nov 2010Astm restore cli update nov 2010
Astm restore cli update nov 2010James Hilbert
 
xcel energy 3-19-2008_Boston_Pres
xcel energy  3-19-2008_Boston_Presxcel energy  3-19-2008_Boston_Pres
xcel energy 3-19-2008_Boston_Presfinance26
 
xcel energy 3-19-2008_Boston_Pres
xcel energy  3-19-2008_Boston_Presxcel energy  3-19-2008_Boston_Pres
xcel energy 3-19-2008_Boston_Presfinance26
 
Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...George Gabriel
 
SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers George Gabriel
 
Bendigo Bank (EBN) - finding an earnings base
Bendigo Bank (EBN) - finding an earnings base Bendigo Bank (EBN) - finding an earnings base
Bendigo Bank (EBN) - finding an earnings base George Gabriel
 
XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008finance26
 
XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008finance26
 
xcel energy 1108Mid-Atlantic_Presentation
xcel energy  1108Mid-Atlantic_Presentationxcel energy  1108Mid-Atlantic_Presentation
xcel energy 1108Mid-Atlantic_Presentationfinance26
 
xcel energy 1108Mid-Atlantic_Presentation
xcel energy  1108Mid-Atlantic_Presentationxcel energy  1108Mid-Atlantic_Presentation
xcel energy 1108Mid-Atlantic_Presentationfinance26
 
Vstm report by lazard capital markets 3 15-12
Vstm report by lazard capital markets 3 15-12Vstm report by lazard capital markets 3 15-12
Vstm report by lazard capital markets 3 15-12DailyDoseEquities
 
xcel energy 2008 June_EurpopeanInvestor854
xcel energy  2008 June_EurpopeanInvestor854xcel energy  2008 June_EurpopeanInvestor854
xcel energy 2008 June_EurpopeanInvestor854finance26
 
xcel energy 2008 June_EurpopeanInvestor854
xcel energy  2008 June_EurpopeanInvestor854xcel energy  2008 June_EurpopeanInvestor854
xcel energy 2008 June_EurpopeanInvestor854finance26
 
xcel energy Canada_June_08_SEC
xcel energy  Canada_June_08_SECxcel energy  Canada_June_08_SEC
xcel energy Canada_June_08_SECfinance26
 
xcel energy Canada_June_08_SEC
xcel energy  Canada_June_08_SECxcel energy  Canada_June_08_SEC
xcel energy Canada_June_08_SECfinance26
 
ANZ Bank - Structural Headwinds
ANZ Bank - Structural Headwinds ANZ Bank - Structural Headwinds
ANZ Bank - Structural Headwinds George Gabriel
 
R.R.donnelley FixedIncomeInvestors05/07/08
R.R.donnelley FixedIncomeInvestors05/07/08R.R.donnelley FixedIncomeInvestors05/07/08
R.R.donnelley FixedIncomeInvestors05/07/08finance23
 
Cowen and company report - ONTY
Cowen and company report - ONTY Cowen and company report - ONTY
Cowen and company report - ONTY DailyDoseEquities
 
ALR Technologies Taglich Brothers Analyst Report
ALR Technologies Taglich Brothers Analyst ReportALR Technologies Taglich Brothers Analyst Report
ALR Technologies Taglich Brothers Analyst ReportALR Technologies
 

Similar to Bell Potter Securities Report on Mesoblast 1 31-2012 (20)

Astm restore cli update nov 2010
Astm restore cli update nov 2010Astm restore cli update nov 2010
Astm restore cli update nov 2010
 
xcel energy 3-19-2008_Boston_Pres
xcel energy  3-19-2008_Boston_Presxcel energy  3-19-2008_Boston_Pres
xcel energy 3-19-2008_Boston_Pres
 
xcel energy 3-19-2008_Boston_Pres
xcel energy  3-19-2008_Boston_Presxcel energy  3-19-2008_Boston_Pres
xcel energy 3-19-2008_Boston_Pres
 
Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...
 
SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers
 
Bendigo Bank (EBN) - finding an earnings base
Bendigo Bank (EBN) - finding an earnings base Bendigo Bank (EBN) - finding an earnings base
Bendigo Bank (EBN) - finding an earnings base
 
XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008
 
XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008XEL_Fixed_Income_Presentation_February2008
XEL_Fixed_Income_Presentation_February2008
 
xcel energy 1108Mid-Atlantic_Presentation
xcel energy  1108Mid-Atlantic_Presentationxcel energy  1108Mid-Atlantic_Presentation
xcel energy 1108Mid-Atlantic_Presentation
 
xcel energy 1108Mid-Atlantic_Presentation
xcel energy  1108Mid-Atlantic_Presentationxcel energy  1108Mid-Atlantic_Presentation
xcel energy 1108Mid-Atlantic_Presentation
 
Vstm report by lazard capital markets 3 15-12
Vstm report by lazard capital markets 3 15-12Vstm report by lazard capital markets 3 15-12
Vstm report by lazard capital markets 3 15-12
 
US Stocks
US StocksUS Stocks
US Stocks
 
xcel energy 2008 June_EurpopeanInvestor854
xcel energy  2008 June_EurpopeanInvestor854xcel energy  2008 June_EurpopeanInvestor854
xcel energy 2008 June_EurpopeanInvestor854
 
xcel energy 2008 June_EurpopeanInvestor854
xcel energy  2008 June_EurpopeanInvestor854xcel energy  2008 June_EurpopeanInvestor854
xcel energy 2008 June_EurpopeanInvestor854
 
xcel energy Canada_June_08_SEC
xcel energy  Canada_June_08_SECxcel energy  Canada_June_08_SEC
xcel energy Canada_June_08_SEC
 
xcel energy Canada_June_08_SEC
xcel energy  Canada_June_08_SECxcel energy  Canada_June_08_SEC
xcel energy Canada_June_08_SEC
 
ANZ Bank - Structural Headwinds
ANZ Bank - Structural Headwinds ANZ Bank - Structural Headwinds
ANZ Bank - Structural Headwinds
 
R.R.donnelley FixedIncomeInvestors05/07/08
R.R.donnelley FixedIncomeInvestors05/07/08R.R.donnelley FixedIncomeInvestors05/07/08
R.R.donnelley FixedIncomeInvestors05/07/08
 
Cowen and company report - ONTY
Cowen and company report - ONTY Cowen and company report - ONTY
Cowen and company report - ONTY
 
ALR Technologies Taglich Brothers Analyst Report
ALR Technologies Taglich Brothers Analyst ReportALR Technologies Taglich Brothers Analyst Report
ALR Technologies Taglich Brothers Analyst Report
 

More from DailyDoseEquities

Crystal Research AtheroNova Executive Overview_6.6.12
Crystal Research AtheroNova Executive Overview_6.6.12Crystal Research AtheroNova Executive Overview_6.6.12
Crystal Research AtheroNova Executive Overview_6.6.12DailyDoseEquities
 
Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12
Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12
Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12DailyDoseEquities
 
Rodman renshaw life sciences conference update 5 11-12
Rodman renshaw life sciences conference update 5 11-12Rodman renshaw life sciences conference update 5 11-12
Rodman renshaw life sciences conference update 5 11-12DailyDoseEquities
 
Rodman renshaw report on amln 5 14-12
Rodman renshaw report on amln 5 14-12Rodman renshaw report on amln 5 14-12
Rodman renshaw report on amln 5 14-12DailyDoseEquities
 
Soligenix corporate presentation_april1_2012
Soligenix corporate presentation_april1_2012Soligenix corporate presentation_april1_2012
Soligenix corporate presentation_april1_2012DailyDoseEquities
 
Dd&d addressing the unmet needs of ami patients - dr. pecora 01.31.12
Dd&d   addressing the unmet needs of ami patients - dr. pecora 01.31.12Dd&d   addressing the unmet needs of ami patients - dr. pecora 01.31.12
Dd&d addressing the unmet needs of ami patients - dr. pecora 01.31.12DailyDoseEquities
 
Rodman & Renshaw Report on Omeros Corp
Rodman & Renshaw Report on Omeros CorpRodman & Renshaw Report on Omeros Corp
Rodman & Renshaw Report on Omeros CorpDailyDoseEquities
 
Initiating Coverage on Verastem - March 2012
Initiating Coverage on Verastem - March 2012Initiating Coverage on Verastem - March 2012
Initiating Coverage on Verastem - March 2012DailyDoseEquities
 

More from DailyDoseEquities (10)

Crystal Research AtheroNova Executive Overview_6.6.12
Crystal Research AtheroNova Executive Overview_6.6.12Crystal Research AtheroNova Executive Overview_6.6.12
Crystal Research AtheroNova Executive Overview_6.6.12
 
Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12
Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12
Rodman & Renshaw on Amylin Pharma (AMLN) 5-21-12
 
Rodman renshaw life sciences conference update 5 11-12
Rodman renshaw life sciences conference update 5 11-12Rodman renshaw life sciences conference update 5 11-12
Rodman renshaw life sciences conference update 5 11-12
 
Rodman renshaw report on amln 5 14-12
Rodman renshaw report on amln 5 14-12Rodman renshaw report on amln 5 14-12
Rodman renshaw report on amln 5 14-12
 
Omer initiation
Omer initiationOmer initiation
Omer initiation
 
Soligenix corporate presentation_april1_2012
Soligenix corporate presentation_april1_2012Soligenix corporate presentation_april1_2012
Soligenix corporate presentation_april1_2012
 
Dd&d addressing the unmet needs of ami patients - dr. pecora 01.31.12
Dd&d   addressing the unmet needs of ami patients - dr. pecora 01.31.12Dd&d   addressing the unmet needs of ami patients - dr. pecora 01.31.12
Dd&d addressing the unmet needs of ami patients - dr. pecora 01.31.12
 
ThinkEquity report on DRRX
ThinkEquity report on DRRXThinkEquity report on DRRX
ThinkEquity report on DRRX
 
Rodman & Renshaw Report on Omeros Corp
Rodman & Renshaw Report on Omeros CorpRodman & Renshaw Report on Omeros Corp
Rodman & Renshaw Report on Omeros Corp
 
Initiating Coverage on Verastem - March 2012
Initiating Coverage on Verastem - March 2012Initiating Coverage on Verastem - March 2012
Initiating Coverage on Verastem - March 2012
 

Recently uploaded

Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)Methanex Corporation
 
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our EscortsCall Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escortsindian call girls near you
 
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130  Available With RoomVIP Kolkata Call Girl Entally 👉 8250192130  Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Roomdivyansh0kumar0
 
slideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhanslideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhanhanshkumar9870
 
Short-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptxShort-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptxHenryBriggs2
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...wyqazy
 
Q3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationQ3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationSysco_Investors
 
Corporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfCorporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfProbe Gold
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024CollectiveMining1
 
OKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T ShirtsOKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T Shirtsrahman018755
 
Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024TeckResourcesLtd
 
Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024TeckResourcesLtd
 
Malad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls ServiceMalad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls ServicePooja Nehwal
 

Recently uploaded (20)

Call Girls In Vasant Kunj 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Vasant Kunj 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICECall Girls In Vasant Kunj 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Vasant Kunj 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
 
Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)
 
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our EscortsCall Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
 
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130  Available With RoomVIP Kolkata Call Girl Entally 👉 8250192130  Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Room
 
slideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhanslideshare Call girls Noida Escorts 9999965857 henakhan
slideshare Call girls Noida Escorts 9999965857 henakhan
 
Short-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptxShort-, Mid-, and Long-term gxxoals.pptx
Short-, Mid-, and Long-term gxxoals.pptx
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
 
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS LiveVip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
Vip Call Girls Vasant Kunj ➡️ Delhi ➡️ 9999965857 No Advance 24HRS Live
 
Q3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationQ3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call Presentation
 
Corporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfCorporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdf
 
@9999965857 🫦 Sexy Desi Call Girls Karol Bagh 💓 High Profile Escorts Delhi 🫶
@9999965857 🫦 Sexy Desi Call Girls Karol Bagh 💓 High Profile Escorts Delhi 🫶@9999965857 🫦 Sexy Desi Call Girls Karol Bagh 💓 High Profile Escorts Delhi 🫶
@9999965857 🫦 Sexy Desi Call Girls Karol Bagh 💓 High Profile Escorts Delhi 🫶
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024
 
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida 👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida  👉 Delhi 👈 : 9999 Cash Payment...(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida  👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida 👉 Delhi 👈 : 9999 Cash Payment...
 
Escort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCR
Escort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCREscort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCR
Escort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCR
 
OKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T ShirtsOKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T Shirts
 
Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024
 
Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024
 
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOYCall Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
 
Call Girls In Kalkaji 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Kalkaji 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICECall Girls In Kalkaji 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Kalkaji 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
 
Malad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls ServiceMalad Escorts, (Pooja 09892124323), Malad Call Girls Service
Malad Escorts, (Pooja 09892124323), Malad Call Girls Service
 

Bell Potter Securities Report on Mesoblast 1 31-2012

  • 1. 31 January 2012 Analyst Stuart Roberts 612 8224 2871 Associate Analyst Mesoblast (MSB) Tanushree Jain 612 8224 2849 Authorisation Headed to the sweet spot in diabetes care Steve Goldberg 612 8224 2809 Recommendation Diabetes represents strong new upside for Mesoblast Buy (unchanged) Mesoblast has initiated clinical work in Type II diabetes with the clearance of its IND by Price the FDA. This follows on from highly favourable data in non-human primates which was reported in November 2011 and January 2012. With diabetes so widespread and $6.45 growing, there is huge potential value for MPCs in this space. The current standard of Target (12 months) care for diabetes of insulin therapy and/or oral diabetes medication have together $16.00 (unchanged) created a global market worth ~US$34bn pa, serving 8% of the world’s adult Risk population. By contrast heart failure is probably only a US$6bn global market. We see Speculative success in diabetes as boosting confidence in other intravenous applications of MPCs on which Mesoblast is now working on, such as anti-inflammatory disorders. We have previously assumed no value from Mesoblast’s diabetes programme. We now apply a Expected Return conservative 5% probability of clinical trial success for diabetes under our base case Capital growth 148% valuation and a 10% probability of success under our optimistic case valuation, which Dividend yield 0 equates to A$1.95 per share base case and A$4.84 optimistic case. Total expected return 148% Company Data & Ratios Investment view – strong news flow matches a strong Enterprise value A$1,580.3 pipeline m In view of the substantial opportunity of MSB’s cardiovascular and Bone Marrow Market cap A$1,820.8 Transplant franchises and other pipeline opportunities in diabetes, eye diseases & m orthopedic becoming more substantial, we re-iterate our positive outlook on MSB. We Issued capital 280.3m value Mesoblast at A$10.91 base case and A$21.60 optimistic case. Our target price Free float 100% of A$16.00 sits at the mid-point of our DCF range. We expect significant news flow Avg. daily vol. (52wk) 0.74m over the next twelve months as assisting in the stock being re-rated to our target price 12 month price range $5.05-$10.04 including a) initiation of the Phase II diabetes trial; b) initiation of a pivotal trial in heart GICS sector Healthcare Equipment and Services failure; c) completion of the Phase II spinal fusion trials; d) interim data from the EU Phase II trial in Acute Myocardial Infarction; e) receipt of a Special Protocol Disclosure: Bell Potter Securities acted as lead manager in a May 2010 capital raising and a Assessment by the FDA for the BMT Phase III Trial; f) Interim data from Phase II December 2010 selldown of stock and received fees for that service. lumbar disc repair trial and g) potential licensing announcement for the diabetes program. Price Performance (1m) (3m) (12m) Price (A$) 7.34 9.65 5.89 Absolute Price Absolute (%) -14.85 -35.23 6.11 Earnings Forecast Rel market (%) -18.10 -36.30 17.55 Year end 30 June 2011a 2012f 2013f 2014f 2015f $12.00 Sales (A$m) 15 27 27 27 337 $10.00 EBITDA (A$m) -12 -23 -44 -62 208 $8.00 NPAT (reported) (A$m) 91 -23 -38 -58 170 NPAT (adjusted) (A$m) -9 -16 -38 -58 170 $6.00 EPS (adjusted) (cps) -3.9 -5.5 -13.1 -20.1 58.8 $4.00 EPS growth (%) N/A N/A N/A N/A -392% $2.00 PER (x) N/A N/A N/A N/A 11.0 EV/EBITDA (x) -133.1 -67.4 -35.7 -25.3 7.6 $0.00 Feb 10 Aug 10 Feb 11 Aug 11 Dividend (¢ps) 0.0 0.0 0.0 0.0 0.0 Yield (%) 0.0% 0.0% 0.0% 0.0% 0.0% MSB S&P 300 Rebased Franking (%) N/A N/A N/A N/A N/A ROE (%) -1.7% -3.1% -7.9% -13.4% 27.5% SOURCE: IRESS SOURCE: BELL POTTER SECURITIES ESTIMATES BELL POTTER SECURITIES LIMITED DISCLAIMER AND DISCLOSURES ACN 25 006 390 7721 THIS REPORT MUST BE READ WITH THE DISCLAIMER Page 1 AFSL 243480 AND DISCLOSURES ON PAGE 29 THAT FORM PART OF IT.
  • 2. Mesoblast (MSB) 31 January 2012 Mesoblast – Headed for the sweet spot in diabetes care Mesoblast is initiating a Phase II Trial in Type II Diabetes. Mesoblast has announced Mesoblast’s diabetes trial will report that it has received FDA approval to run a Phase II trial in Type II diabetics evaluating the results later this year effect of a single injection of MSB’s MPC. The trial is essentially a dose finding safety study 1 with the potential for an efficacy readout , randomising 60 patients with ‘poorly controlled Type II diabetes’ (ie HbA1c over 7% and patients on metformin but not yet insulin dependent) to either placebo (15 patients) or any of the three escalating doses (0.3, 1, or 2 million cells - 45 patients). The trial subjects will be evaluated at the 12-week mark. Type II diabetes would be the first indication moving into human clinical trials from MSB’s intravenous (IV) product franchise. We expect data late in 2012. Why MSB’s diabetes application is poised for success. In our view MSB’s MPC technology has a strong potential to upstage the current ‘standard of care’ for Type II diabetes and also be effective in treating associated co-morbidities. Our belief stems from work done in non-human primates that generated strong efficacy signals (see the next section for details) and demonstrated the cardioprotective nature of MPCs. We expect that in later stage clinical work Mesoblast will focus on late-stage patients with renal failure where current treatment options are limited and the principal competition in a healthcare economics sense is costly renal dialysis therapy (typical cost US$70,000 pa). Diabetes represents strong new upside for Mesoblast. The current standard of care for diabetes are insulin therapy and oral diabetes medication, which together have created a global market worth ~US$34bn pa, serving 8% of the world’s adult population. We apply a conservative 5% probability of clinical trial success for diabetes under our base case valuation and a 10% probability of success under our optimistic case valuation. We value diabetes opportunity for MSB at A$1.95 under our base case and A$4.84 under our optimistic case. We also see success in diabetes as boosting confidence in other intravenous applications of MPCs on which Mesoblast is now working on, such as anti- inflammatory disorders. Big and Specialty Pharma companies are facing a huge patent cliff over the next 6 years with key diabetes drugs including Amylin’s Byetta, Merck’s Januvia and Novo Nordisk’s Victoza losing patent exclusivity. Consequently, we expect to see licensing interest from the pharma companies as MSB moves with its diabetes offering into Phase II trials and given the high costs involved in a Phase III diabetes trial, a strong likelihood of MSB establishing a partnership prior to Phase III. We Re-iterate our Buy Recommendation and $16 Price Target (Risk Speculative). In view of the substantial opportunity of MSB’s cardiovascular and Bone Marrow Transplant franchises and other pipeline opportunities in diabetes, eye diseases and orthopaedic becoming more substantial, we re-iterate are positive outlook on MSB. We value Mesoblast at A$10.91 base case and A$21.60 optimistic case. Our target price of A$16.00 sits at the mid-point of our DCF range. We expect significant news flow over the next twelve months assisting in the stock being re-rated to our target price including a) Initiation of the Phase II diabetes trial; b) Initiation of a pivotal trial in heart failure; c) completion of the Phase II spinal fusion trials; d) interim data from the EU Phase II trial in Acute Myocardial Infarction; e) receipt of a Special Protocol Assessment by the FDA for the BMT Phase III Trial; f) Interim data from Phase II lumbar disc repair trial and g) potential licensing announcement for the diabetes program. 1 That is, the primary endpoints will be those associated with safety and tolerability, although secondary endpoints like fasting blood glucose and C-reactive peptide will also be measured. Note that the trial will evaluate a single injection of MPCs, which reflects conservatism on Mesoblast’s part. As MSB noted in presenting its heart failure data in mid-November, MSB’s cells generate a weak immune response in some recipients. In the heart failure trial there was a donor specific antibody response in 6 of the treated patients, or 13% of that group, but four lost their antibodies in less than one month. There was no effect on therapeutic outcomes from the antibodies, and no clinical-signs or symptoms related to such antibodies. We understand that in repeat dosing work in non-human primates there had been no immune response issues observed in terms of its impact on therapeutic effectiveness. We conclude from all this that immune response is not an issue with MPCs. Page 2
  • 3. Mesoblast (MSB) 31 January 2012 Animal data points to solid clinical prospects in Type II diabetes Today’s announcement follows on from favourable animal data in Type II diabetes which Mesoblast announced on 10 November, and follow-up data announced on 12 January: • The company’s investigators took 17 non-human primates with dietary-induced Type II diabetes, gave them a single dose of MPCs (0.1, 0.3, 1 or 2 million cells), and then 2 measured the effect on glucose metabolism over a twelve week period . Three of the 17 monkeys were used as controls; • The change from baseline in fasting blood glucose for the treated subjects versus placebo for each dose level was statistically significant at two, four, six and eight weeks (p<0.001), with the control group showing no significant changes in their high levels of fasting blood glucose; • At the highest doses of 1 million and 2 million cells, the change in fasting blood glucose at eight weeks from baseline was statistically significant (p<0.05) at eight weeks and 3 remained so at 12 weeks . • There was a correlation between fasting blood glucose and C-Reactive Protein (CRP), a marker of inflammation that is frequently used as an indicator of cardiovascular health. Also, there was a demonstrated dose response for CRP, with the higher doses seeing a statistically significant drop in CRP as opposed to the lower doses (p<0.05) We see six reasons why this data is important for the prospects of MPCs as a therapy for Type II diabetes: 1) The data was from a good animal model. Old world non-human primates have proved 4 viable animal models for studying Type II diabetes for many years . We understand Mesoblast’s data were generated using a colony of outbred cynomolgus monkeys, that is, ‘long-tailed macaques’ or ‘crab-eating macaques’ native to Southeast Asia (Macaca fascicularis). For this monkey there is a particularly robust body of science on its 5 usefulness as a diabetes model , since the monkey gets the same kind of diabetes as 6 humans when fed a high-sugar, high-fat diet , making it an ideal setting in which to study diabetes therapies. Also, the complete gene sequence of the monkey has 7 recently become available thanks to Roche researchers . 2) The statistical significance of the data was impressive. Obviously a greater number of The 2011 non-human primate study results control subjects would be desirable in order to show statistical significance in terms of had high statistical treatment versus control. However the low p values versus baseline suggest that the significance effect on fasting plasma glucose and CRP was real, particularly since the number of test subjects was so small. 3) The favourable effect at twelve weeks was important. Cynomolgus monkeys have a life 8 span of around 30 years in captivity , so, roughly speaking, twelve weeks worth of data in this monkey can be considered the equivalent of around 32 weeks in a human. Given that diabetes drugs are considered effective in people if they can reduce HbA1c below 7% at the 24-26 week point, we think the statistically significant effect at eight weeks on fasting blood glucose is highly relevant to any upcoming human trials. 2 The eight-week data were presented in November 2011. 3 Reported January 2012. 4 See ILAR J. 2006;47(3):259-71 and ILAR J. 2006;47(3):186-98. 5 See, for example, J Med Primatol. 1988;17(6):319-32; Lab Anim Sci. 1993 Feb;43(1):73-7; Vet Pathol. 1996 Sep;33(5):479-85; and Toxicol Pathol. 2001 Jan-Feb;29(1):142-8. 6 See J Med Primatol. 2011 Oct;40(5):335-41 7 See Genome Res. 2011 Oct;21(10):1746-56. Epub 2011 Aug 23. 8 Source: Wisconsin National Primate Research Center, University of Wisconsin-Madison. Page 3
  • 4. Mesoblast (MSB) 31 January 2012 4) The drop in fasting blood glucose at the high dose could be a proxy for glycemic control. At eight weeks the 2 million cell dose group had dropped fasting blood glucose 9 by 44 mg/dl , to 110 mg/dl (assuming the controls in Mesoblast’s trial at 154 mg/dl represents an adequate baseline). That this was favourable is suggested by fasting 10 blood glucose of 100-125 being considered only ‘pre-diabetes’ in humans . Now compare the performance of MPCs in the current study to the diabetes drug Byetta, where a 10 mcg twice-daily injection of Byetta as a monotherapy at 24 weeks was only 11 able to bring fasting blood glucose down by 19 mg/dl, from 155 mg/dl to 136 mg/dl . This, drop however, was good enough to reduce HbA1c levels in Byetta’s patients from 7.8% to 6.9%, thereby restoring glycemic control. This suggests the potential for MPCs to be seriously competitive with existing diabetes drugs. 5) MPCs are cardioprotective. As the data released to date on MPCs in heart failure would suggest, MPCs have a favourable cardiovascular profile. Mesoblast has now demonstrated this through the data on C-Reactive Protein (CRP). CRP is often used in evaluating heart disease risk because the white blood cells associated with inflammation invade artery walls and release damaging chemicals, leading to plaque 12 13 formation . In this study CRP came down from levels >3 mg/L , generally considered 14 ‘high risk’ , to the low point of the range considered ‘medium risk’ (1.0–3.0 mg/L) and 15 remained so throughout the entire 12 week study period . We think the CRP data provides good confirmatory evidence not only of the ability of MPCs to turn down an 16 inflammatory response but also of the favourable cardiovascular profile of stem cells as a potential diabetes therapy. This is important given how cardiovascular issues knocked down GSK’s former blockbuster diabetes drug Avandia over the 2007-2010 period. 6) The non-human primate data builds on mouse data which Mesoblast generated two MPCs may be able to rebuild damaged years ago. In December 2009 Mesoblast reported the results of a study of MPCs in a 17 pancreatic tissue mouse model of diabetes . A 35-subject experiment saw single-dose injections of MPCs boost pancreatic islet cells two-fold in the treated mice compared to the controls 18 (p=0.0012), with the ratio of beta-to-alpha islet cells 29% higher (p=0.005) , blood glucose levels down 35% (p=0.012) and blood insulin levels up 34% (p=0.04). This indicated that MPCs could potentially regenerate pancreatic islet beta cells in Type II diabetics. Mesoblast hasn’t reported data on pancreatic histology with regard to the non-human primate study because the monkeys hadn’t been sacrificed at the time the data was generated, however there is the potential, given the other data that is available, for regeneration to have happened. A diabetes application for MPCs would potentially dwarf all the others. As we note below, there is currently a US$34bn global market for insulin and diabetes drugs, growing strongly thanks to high and rising diabetes prevalence. MPCs, if successful in humans as a diabetes therapy, would have certain key advantages that would make it a contender for leadership of this market. 9 Milligrams per decilitre. A decilitre is one-tenth of a litre. 10 Source: American Diabetes Association. Healthy blood glucose is under 100. 11 This was for 10 mcg twice-daily Byetta as a monotherapy at 24 weeks (source: Eli Lilly, Byetta prescribing information, Table 5). 12 Data from the Physicians Health Study of 18,000 apparently healthy doctors found that elevated levels of CRP were associated with a threefold increase in the risk of heart attack (see Circulation. 2002 Jun 4;105(22):2595-9). Meanwhile in the ~28,000 apparently healthy women in the Harvard Women's Health Study, CRP was more accurate than cholesterol levels in predicting heart problems (see N Engl J Med. 2002 Nov 14;347(20):1557-65). In recent years CRP has come to be regarded as diagnostic of Metabolic Syndrome (see Circulation. 2003;107:391-397). 13 Milligrams per litre. 14 See Circulation. 2003 Jan 28;107(3):499-511. 15 At 0.3, 1 or 2 million MPC/kg. 16 We noted in our 27 September 2011 comprehensive update note on Mesoblast (see page 47 of that note) that Mesenchymal Stem Cells had demonstrated ability in terms of immunomodulation, and we assume that MPCs are similarly well placed. 17 Presumably mice in which the pancreas had been partially destroyed by the chemotherapy drug streptozotocin. See Lab Anim (NY). 2009 Feb;38(2):55-60. 18 Islet cells are so-called because when looking at the cells through a microscope, they look like islands floating in the pancreas. Beta cells are the islet cells that actually produce the insulin which lowers blood glucose. Alpha cells produce glucagon, which increases blood glucose. A higher ratio of beta cells to alpha cells means less blood glucose. Page 4
  • 5. Mesoblast (MSB) 31 January 2012 8% of the world’s adult population has diabetes The International Diabetes Federation has recently released a new estimate of 366 million 19 adults living with diabetes globally , which would represent around 8% of the adult population aged 20-79. Figure 1 – High income countries with significant diabetes Figure 2 – Diabetes patient populations grew strongly between populations 2007 and 2010 but the worst is yet to come Current 600 Diabetics Diabetics adult Growth rate Country now (million) 2030 (million) prevalence 2011-2030 (pa) 500 United States 23.7 29.6 10.9% 1.1% Japan 10.7 10.2 11.2% -0.3% 400 Million patients Germany 5.0 5.6 8.0% 0.5% Low income Italy 3.6 4.2 7.8% 0.9% 300 Middle income France 3.2 3.9 7.3% 0.9% High income Korea, South 3.2 4.3 8.8% 1.5% 200 United Kingdom 3.1 3.6 6.8% 0.9% 100 Spain 2.8 3.9 8.1% 1.6% Saudi Arabia 2.8 5.5 16.2% 3.5% 0 Canada 2.7 3.7 10.8% 1.5% 2007 2011 2030 SOURCE: INTERNATIONAL DIABETES FEDERATION, BELL POTTER SECURITIES SOURCE: INTERNATIONAL DIABETES FEDERATION, CIA WORLD FACTBOOK, BELL POTTER SECURITIES Global diabetes prevalence has been rising rapidly 20 At least 8% of the Type II Diabetes has been described as a ‘public health emergency in slow motion’ as world’s adult the increase in Western-style diet and lack of exercise drives increased prevalence globally population had year after year. International Diabetes Federation data from the last five editions of that diabetes in 2011 21 organisation’s Diabetes Atlas suggests that prevalence among adults aged 20-79 has increased from 4.6% in 2000 to 8.3% in 2011. Patient numbers over that time may have grown 8.2% pa, from 166 million to 366 million, with the current figure from IDF and recent 22 similar estimates published in The Lancet taking account of new data suggesting that 23 prevalence has previously been underestimated . 24 • The emergence of diabetes has been most noticeable in high income countries where, using IDF data, we estimate that prevalence has risen from 8.6% to 9.5% of 20- 79 year olds in just four years, from 2007 to 2011. • The world’s largest diabetes populations are those of India and China, with, There are over 150 25 million diabetics in respectively, 61.3 million (8.3% of the adult population) and 90.0 million (9.3%) India and China estimated to be diabetics. We expect that rapidly rising incomes in these countries will alone ensure higher levels of medical expenditure directed to diabetes in the near future. • The problem is expected to get worse. The IDF has projected a 2.2% pa increase in diabetes patients numbers over the two decades to 2030, which would increase global prevalence by around 1.6% of the population aged 20-79, to 9.9%. This kind of growth 19 See Diabetes "massive challenge" as cases hit 366 million by Ben Hirschler, Reuters, 13/9/2011. 20 See Increase in diabetes: ‘A public health emergency in slow motion’ by Kim Janssen, Chicago Sun-Times, 16/9/2011. 21 See www.diabetesatlas.com. 22 See Lancet. 2011 Jul 9;378(9786):99. 23 The 5th Edition of the Diabetes Atlas, which contains these new estimates, has recently been published online. 24 That is, GDP per capita greater than US$20,000. Between 2007 and 2010 the prevalence of diabetes in middle-income countries (GDP per capita $10,000-20,000) rose from 7.5% to 10.1% of 20-79 year olds, while over the same period low income countries increased prevalence from 5.0% to 7.6% of 20-79 year olds. 25 Formerly IDF had estimated 43.2 million patients or 4.5% of the adult population, with numbers derived in part from Diabetologia 2003; 46: 1190-8. In March 2010 the IDF suggested that its figures probably underestimated diabetes in China by half. Page 5
  • 6. Mesoblast (MSB) 31 January 2012 will see the number of diabetics in high and middle income countries rise by two to three times population growth. Figure 3 – India and China’s diabetes prevalence has been Figure 4 – 8% of adults in EU member countries are diabetic growing strongly 14% 10% Prevalence of diabetes in 20-79 year-olds 12% 9% Estimated percentage of population 8% 10% aged 20-79 with diabetes 7% 8% 6% 6% 5% India 4% China 4% 3% 2% 2% 0% Cyprus Slovenia Belgium Sweden Latvia Bulgaria Lithuania Greece Slovakia Portugal France Luxembourg Poland Austria Finland Spain Germany Denmark Hungary Czech Republic Netherlands Ireland United Kingdom Malta Romania Estonia Italy 1% 0% 2000 2003 2007 2011 SOURCE: IDF SOURCE: IDF There have been two major beneficiaries of this increased need – the insulin suppliers, and the producers of pills that help boost pancreatic output of insulin. Together they have created the world’s fourth largest drug class, worth US$34bn pa, and growing 15% pa in local currency terms. Figure 5 – The global market for anti-diabetes medications is now Figure 6 – The anti-diabetes drug class has been growing 15% pa worth US$34bn in local currency terms and 13% in US dollar terms 40 RoW spending 14.0% 40 US spending 13.5% 35 USDbn global sales of anti-diabetes agents 35 13.0% 30 Local currency sales growth 30 (RHS) 12.5% USDbn in sales 25 25 12.0% 20 Pills 20 11.5% 15 Insulin 11.0% 15 10 10.5% 10 5 10.0% 5 0 9.5% 2006 2007 2008 2009 2010 0 9.0% 2006 2007 2008 2009 2010 SOURCE: IMS HEALTH, BELL POTTER SECURITIES SOURCE: IMS HEALTH Page 6
  • 7. Mesoblast (MSB) 31 January 2012 Insulin is now a ~US$14bn business 26 The global insulin Around 27% of American diabetics currently use insulin as part of their therapy , while market is growing possibly close to half of all diabetics become insulin-dependent within six years of 27 7% pa in volume diagnosis . Since diabetes is a chronic disease, this means many years of insulin usage 28 terms by patients . With patient numbers increasing so rapidly the global market for insulin, now worth around US$14-15bn pa, is increasing at a 7% pa rate in volume terms and 17% pa in value terms: • The last five years has seen the rise of long-acting and ultra-short acting insulin 29 analogues, which improve the effectiveness of insulin therapy by providing adequate 30 basal and bolus insulin . We think these insulins are the main reason deaths from 31 diabetes are going down in the US and elsewhere . The cost for this, however, has been 7-8% pa inflation in the price of insulin as the mix has shifted; • We believe that the percentage of diabetics on insulin has increased by perhaps 2% of the patient population over the last five years, driven in part by a trend towards earlier 32 initiation of insulin treatment . The insulin market is completely dominated by three giant players: • America’s Eli Lilly, whose Humalog short-acting insulin enjoyed US$2bn in 2010 sales; • The French company Sanofi-Aventis best known for Lantus long acting insulin, which 33 th 34 did US$4.6bn in 2010 sales and was the world’s 15 most prescribed drug in 2010 . 35 • Denmark’s Novo-Nordisk , whose lead products are Levemir (a long acting insulin, US$1.2bn in global sales in 2010) and NovoRapid / Novolog (ultra-short acting insulin 36 products with US$2.2bn in global sales in 2010) . Figure 7 – Less people are dying from diabetes thanks to better Figure 8 – The insulin market has been growing at 17% pa as insulin products patients switch to longer-acting products 76,000 16 75,000 14 Worldwide sales (USDbn) US deaths from diabetes 74,000 12 10 Short acting, intemediate 73,000 and mixed 72,000 8 Ultra-short acting 71,000 6 Long-acting 70,000 4 69,000 2 68,000 0 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2005 2006 2007 2008 2009 2010 SOURCE: CDC SOURCE: NOVO NORDISK, SANOFI-AVENTIS, ELI LILLY 26 Source: CDC, 2008 estimates. Remarkably, around 16% of American diabetics take no medications at all. 27 This was a finding of the United Kingdom Prospective Diabetes Study, where 44% of subjects on the class of diabetes drug called sulphonylureas had failed within six years. See Diabet Med. 1998 Apr;15(4):297-303.. 28 Generally Type II diabetics have the same life expectancy as the general population - see PLoS One. 2009 Aug 28;4(8):e6817. In the US average age at diagnosis is around 46 – see Ann Fam Med. 2005 Jan-Feb;3(1):60-3 - and US life expectancy is around 78. This potentially means up to three decades of insulin usage. 29 See Arch Intern Med. 2008;168(19):2088-2094. 30 Basal insulin being the base levels required to keep blood glucose stable between meals and overnight, and bolus insulin being the extra insulin needed to cope with sudden glucose intake at mealtimes. In the last fifteen years the insulin market has segmented, with the short-acting insulins like Humalog (insulin lispro) emerging to provide the bolus solution, and two long-acting insulins - insulin detemir (Levemir) and insulin glargine (Lantus) – leading the basal insulin space. 31 In recent years diabetes has slipped to No 7, from No 6 previously, in the list of America’s most common causes of death. 32 See Cleve Clin J Med. 2004 May;71(5):385-6, 391-2, 394 passim. 33 It also sells Apidra, its ultra short acting insulin product that enjoyed US$200m in 2010 sales. 34 Source: IMS Health. 35 Bagsværd, Denmark, OMX: NOVO B, www.novonordisk.com. 36 The company is currently seeking US approval for Deglugec, a long acting insulin that would compete with Lantus. Page 7