Valuation Eisai Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 17/07/2026 pm IST			5-day change	1st Jan Change
4,450.00 ^JPY	+2.58%		+3.58%	-4.51%

15/07	Bioarctic AB Partner Eisai Presents Real-World Leader Study Results for Leqembi in Early Alzheimer?S Disease	CI
14/07	Eisai Co., Ltd. and Biogen Inc. Present Real-World LEADER Study Results For LEQEMBI At AAIC 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	16,25,529	21,52,106	17,82,786	11,68,431	13,73,092	12,55,950	-	-
Change	-	32.39%	-17.16%	-34.46%	17.52%	-8.53%	-	-
Enterprise Value (EV) ¹	14,10,789	20,10,861	16,37,513	10,90,393	13,13,750	11,64,642	11,73,603	11,65,750
Change	-	42.53%	-18.57%	-33.41%	20.48%	-11.35%	0.77%	-0.67%
P/E	33.9x	38.8x	42x	25.3x	35.6x	22.6x	19.2x	19x
PBR	2.17x	2.69x	2.04x	1.39x	1.53x	1.37x	1.36x	1.33x
PEG	-	2.5x	-1.8x	2.4x	-2.2x	0.5x	1.1x	23.38x
Capitalization / Revenue	2.15x	2.89x	2.4x	1.48x	1.66x	1.4x	1.33x	1.3x
EV / Revenue	1.87x	2.7x	2.21x	1.38x	1.59x	1.3x	1.24x	1.2x
EV / EBITDA	15.3x	25.1x	17.6x	11.6x	15.7x	10.4x	9.48x	9.47x
EV / EBIT	26.3x	50.3x	30.7x	20x	29.8x	15.7x	13.5x	13.3x
EV / FCF	15.9x	96x	20.1x	54.5x	67.3x	20.4x	29.8x	19.8x
FCF Yield	6.29%	1.04%	4.97%	1.84%	1.49%	4.91%	3.36%	5.05%
Dividend per Share ²	160	160	160	160	160	160.4	161.8	162.7
Rate of return	2.82%	2.13%	2.57%	3.86%	3.28%	3.6%	3.64%	3.66%
EPS ²	167.3	193.3	147.9	163.8	136.8	197.3	231.8	233.7
Distribution rate	95.7%	82.8%	108%	97.7%	117%	81.3%	69.8%	69.6%
Net sales ¹	7,56,200	7,44,400	7,41,751	7,89,400	8,25,378	8,94,170	9,47,089	9,67,854
EBITDA ¹	92,100	80,000	92,806	94,300	83,688	1,11,685	1,23,789	1,23,051
EBIT ¹	53,700	40,000	53,408	54,400	44,138	74,117	86,631	87,841
Net income ¹	48,000	55,400	42,406	46,400	38,558	56,135	65,837	66,271
Net Debt ¹	-2,14,740	-1,41,245	-1,45,273	-78,038	-59,342	-91,309	-82,347	-90,200
Reference price ²	5,670.00	7,504.00	6,216.00	4,145.00	4,871.00	4,450.00	4,450.00	4,450.00
Nbr of stocks (in thousands)	2,86,689	2,86,795	2,86,806	2,81,889	2,81,891	2,82,236	-	-
Announcement Date	13/05/22	15/05/23	15/05/24	15/05/25	15/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EISAI CO., LTD.	22.55x	1.3x	10.43x	3.6%	773.54Cr
ELI LILLY AND COMPANY	35.04x	12.53x	26.21x	0.57%	1,05100Cr
JOHNSON & JOHNSON	27.19x	6.2x	16.98x	2.12%	61TCr
ABBVIE INC.	33.15x	7.52x	15.43x	2.7%	45TCr
ROCHE HOLDING AG	17.85x	4.43x	10.91x	3%	33TCr
NOVARTIS AG	21.66x	5.55x	13.44x	2.84%	28TCr
ASTRAZENECA PLC	21.16x	4.46x	12.34x	1.97%	26TCr
NOVO NORDISK A/S	14.45x	5.41x	11.15x	3.44%	22TCr
AMGEN INC.	24.02x	6.35x	11.22x	2.75%	20TCr
GILEAD SCIENCES, INC.	-48.37x	5.78x	31.95x	2.42%	17TCr
Average	16.87x	5.95x	16.00x	2.54%	35.83TCr
Weighted average by Cap.	24.01x	7.81x	18.31x	2%