Valuation Daiichi Sankyo Company, Limited

Equities

4568

JP3475350009

Pharmaceuticals

Delayed Japan Exchange Other stock markets 08:00:00 11/05/2026 am IST			5-day change	1st Jan Change
2,644.00 ^JPY	+1.85%		+1.69%	-21.03%

08/05	Daiichi Sankyo Co Ltd - Occurrence of losses related to review of product supply plans	RE
07/05	Japan's Nikkei blazes past 63,000 on earnings, Iran peace optimism; JGBs rally	RE

Company Valuation: Daiichi Sankyo Company, Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	61,79,276	51,36,821	92,44,546	91,59,669	65,90,893	47,60,544	-	-
Change	-	-16.87%	79.97%	-0.92%	-28.04%	-27.77%	-	-
Enterprise Value (EV) ¹	55,38,193	44,56,437	89,95,480	86,14,202	60,52,387	42,37,592	42,28,286	41,67,490
Change	-	-19.53%	101.85%	-4.24%	-29.74%	-29.98%	-0.22%	-1.44%
P/E ratio	82.3x	76.7x	84.7x	45.6x	22.5x	16.3x	13.6x	11.9x
PBR	4.86x	3.8x	6.39x	5.43x	4.1x	2.63x	2.42x	2.12x
PEG	-	-7.1x	1.3x	0.5x	0.5x	7.61x	0.7x	0.8x
Capitalization / Revenue	6.42x	4.92x	7.23x	5.72x	3.49x	2.23x	2.03x	1.89x
EV / Revenue	5.75x	4.26x	7.04x	5.38x	3.21x	1.99x	1.81x	1.65x
EV / EBITDA	45.7x	33.9x	47.8x	31.8x	15.1x	10.1x	8.8x	8.61x
EV / EBIT	86.8x	61x	74.6x	40.7x	18.2x	12.7x	10.3x	9.19x
EV / FCF	36.2x	58.3x	-62.8x	27.2x	-97x	15.1x	18.5x	14.5x
FCF Yield	2.76%	1.72%	-1.59%	3.68%	-1.03%	6.6%	5.42%	6.91%
Dividend per Share ²	27	27	30	50	60	78.38	82.78	91.23
Rate of return	0.84%	1.01%	0.62%	1.05%	1.71%	3.02%	3.19%	3.51%
EPS ²	39.17	34.94	56.96	104.7	156	159.3	190.2	217.6
Distribution rate	68.9%	77.3%	52.7%	47.8%	38.5%	49.2%	43.5%	41.9%
Net sales ¹	9,62,516	10,44,900	12,78,478	16,01,700	18,86,256	21,31,452	23,42,079	25,20,381
EBITDA ¹	1,21,177	1,31,270	1,88,369	2,71,234	4,00,574	4,20,981	4,80,491	4,83,802
EBIT ¹	63,795	73,000	1,20,580	2,11,600	3,31,925	3,34,860	4,12,158	4,53,596
Net income ¹	75,958	67,000	1,09,188	2,00,700	2,95,756	3,01,874	3,50,958	3,99,590
Net Debt ¹	-6,41,083	-6,80,384	-2,49,066	-5,45,467	-5,38,506	-5,22,952	-5,32,258	-5,93,054
Reference price ²	3,225.00	2,680.00	4,822.00	4,777.00	3,511.00	2,596.00	2,596.00	2,596.00
Nbr of stocks (in thousands)	19,16,055	19,16,724	19,17,160	19,17,452	18,77,212	18,33,800	-	-
Announcement Date	27/04/21	27/04/22	27/04/23	25/04/24	25/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAIICHI SANKYO COMPANY, LIMITED	16.14x	1.99x	10.07x	3.02%	3.04TCr
ELI LILLY AND COMPANY	27.83x	10.14x	20.87x	0.72%	85TCr
JOHNSON & JOHNSON	23.65x	5.46x	14.84x	2.41%	53TCr
ABBVIE INC.	24.57x	6.1x	12.42x	3.41%	36TCr
ROCHE HOLDING AG	16.67x	4.18x	10.31x	3.18%	32TCr
ASTRAZENECA PLC	22.88x	4.76x	13.54x	1.83%	28TCr
NOVARTIS AG	20.12x	5.43x	13.2x	3.09%	28TCr
MERCK & CO., INC.	49.69x	4.63x	17.34x	2.99%	28TCr
NOVO NORDISK A/S	13.18x	4.82x	9.89x	3.84%	20TCr
AMGEN INC.	21.33x	5.83x	10.12x	3.04%	18TCr
Average	23.61x	5.33x	13.26x	2.75%	33.06TCr
Weighted average by Cap.	25.10x	6.42x	15.03x	2.34%