KYORIN PHARMACEUTICAL CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,705 JPY | -0.70% |
|
+0.83% | -4.21% |
| 2023 | ATyr Pharma to Obtain $10 Million in Milestone Payment After Partner Starts Dosing Patients in Lung Disease Study in Japan | MT |
| 2021 | KYORIN Holdings, Inc.(TSE:4569) dropped from S&P Japan 500 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,23,794 | 1,25,915 | 1,10,478 | 1,01,826 | 97,646 | 98,640 | - | - |
| Enterprise Value (EV) 1 | 1,15,308 | 1,16,590 | 1,01,516 | 95,956 | 99,529 | 1,04,097 | 98,640 | 98,640 |
| P/E ratio | 20.6 x | 20.5 x | 18 x | 25.9 x | 20.7 x | 19.5 x | 19.4 x | 25.6 x |
| Yield | 3.47% | 3.41% | 3.89% | 2.93% | 3.05% | 2.87% | 3.03% | 3.03% |
| Capitalization / Revenue | 1.09 x | 1.14 x | 1.07 x | 0.96 x | 0.86 x | 0.87 x | 0.79 x | 0.79 x |
| EV / Revenue | 1.09 x | 1.14 x | 1.07 x | 0.96 x | 0.86 x | 0.87 x | 0.79 x | 0.79 x |
| EV / EBITDA | 10.4 x | 11.7 x | 11.8 x | 11.7 x | 10.9 x | 10.1 x | 8.88 x | 10.5 x |
| EV / FCF | -30.4 x | 25 x | 119 x | 26.9 x | -22.9 x | -63.6 x | - | - |
| FCF Yield | -3.29% | 3.99% | 0.84% | 3.72% | -4.37% | -1.57% | - | - |
| Price to Book | 1 x | 1.03 x | 0.89 x | 0.82 x | 0.78 x | 0.8 x | 0.74 x | 0.74 x |
| Nbr of stocks (in thousands) | 57,285 | 57,286 | 57,302 | 57,302 | 57,304 | 57,449 | - | - |
| Reference price 2 | 2,161 | 2,198 | 1,928 | 1,777 | 1,704 | 1,717 | 1,717 | 1,717 |
| Announcement Date | 13/05/19 | 12/05/20 | 11/05/21 | 11/05/22 | 11/05/23 | 10/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,13,620 | 1,09,983 | 1,02,904 | 1,05,534 | 1,13,270 | 1,19,532 | 1,24,600 | 1,24,600 |
| EBITDA 1 | 11,912 | 10,724 | 9,350 | 8,721 | 8,963 | 10,303 | 11,110 | 9,413 |
| EBIT 1 | 8,972 | 7,503 | 5,786 | 5,007 | 5,123 | 6,013 | 6,500 | 4,800 |
| Operating Margin | 7.9% | 6.82% | 5.62% | 4.74% | 4.52% | 5.03% | 5.22% | 3.85% |
| Earnings before Tax (EBT) 1 | 9,359 | 8,255 | 8,352 | 5,216 | 6,906 | 7,019 | 7,030 | 5,330 |
| Net income 1 | 6,869 | 6,149 | 6,130 | 3,932 | 4,723 | 5,322 | 5,090 | 3,860 |
| Net margin | 6.05% | 5.59% | 5.96% | 3.73% | 4.17% | 4.45% | 4.09% | 3.1% |
| EPS 2 | 104.7 | 107.4 | 107.0 | 68.62 | 82.44 | 92.74 | 88.60 | 67.20 |
| Free Cash Flow 1 | -4,078 | 5,030 | 930 | 3,786 | -4,267 | -1,638 | - | - |
| FCF margin | -3.59% | 4.57% | 0.9% | 3.59% | -3.77% | -1.37% | - | - |
| FCF Conversion (EBITDA) | - | 46.9% | 9.95% | 43.41% | - | - | - | - |
| FCF Conversion (Net income) | - | 81.8% | 15.17% | 96.29% | - | - | - | - |
| Dividend per Share 2 | 75.00 | 75.00 | 75.00 | 52.00 | 52.00 | 52.00 | 52.00 | 52.00 |
| Announcement Date | 13/05/19 | 12/05/20 | 11/05/21 | 11/05/22 | 11/05/23 | 10/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 48,299 | 47,735 | 49,102 | 28,615 | 24,619 | 49,093 | 31,614 | 27,854 | 54,937 | 32,330 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 783 | 1,502 | -68 | 2,994 | 489 | 777 | 3,925 | 710 | 1,144 | 3,321 |
| Operating Margin | 1.62% | 3.15% | -0.14% | 10.46% | 1.99% | 1.58% | 12.42% | 2.55% | 2.08% | 10.27% |
| Earnings before Tax (EBT) 1 | 1,178 | 2,874 | 269 | 3,229 | 1,658 | 1,812 | 4,149 | 913 | 2,349 | 2,801 |
| Net income 1 | 834 | 2,118 | 121 | 2,362 | 1,183 | 1,242 | 3,135 | 676 | 1,757 | 2,157 |
| Net margin | 1.73% | 4.44% | 0.25% | 8.25% | 4.81% | 2.53% | 9.92% | 2.43% | 3.2% | 6.67% |
| EPS 2 | 14.56 | 36.98 | 2.120 | 41.22 | 20.65 | 21.69 | 54.71 | 11.81 | 30.66 | 37.57 |
| Dividend per Share | 30.00 | 30.00 | 20.00 | - | - | 20.00 | - | - | 20.00 | - |
| Announcement Date | 07/11/19 | 05/11/20 | 08/11/21 | 04/02/22 | 02/08/22 | 09/11/22 | 06/02/23 | 02/08/23 | 08/11/23 | 06/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | 1,883 | - | - | - |
| Net Cash position | 8,486 | 9,325 | 8,962 | 5,870 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.2101 x | - | - | - |
| Free Cash Flow 1 | -4,078 | 5,030 | 930 | 3,786 | -4,267 | -1,638 | - | - |
| ROE (net income / shareholders' equity) | 4.8% | 5% | 5% | 3.2% | 3.8% | 4.2% | 3.9% | 2.9% |
| ROA (Net income/ Total Assets) | 5.08% | 4.75% | 3.81% | 3.29% | 3.35% | 3.73% | 2.8% | 2.1% |
| Assets 1 | 1,35,147 | 1,29,446 | 1,60,826 | 1,19,693 | 1,41,021 | 1,42,572 | 1,81,786 | 1,83,810 |
| Book Value Per Share 2 | 2,154 | 2,142 | 2,176 | 2,173 | 2,189 | 2,277 | 2,313 | 2,328 |
| Cash Flow per Share 2 | 149.0 | 164.0 | 169.0 | 133.0 | 149.0 | 167.0 | 167.0 | 146.0 |
| Capex 1 | 4,418 | 2,709 | 4,259 | 2,560 | 5,252 | 5,778 | 6,000 | 2,000 |
| Capex / Sales | 3.89% | 2.46% | 4.14% | 2.43% | 4.64% | 4.83% | 4.82% | 1.61% |
| Announcement Date | 13/05/19 | 12/05/20 | 11/05/21 | 11/05/22 | 11/05/23 | 10/05/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
1
Last Close Price
1,717
JPY
Average target price
1,300
JPY
Spread / Average Target
-24.29%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -4.21% | 62Cr | |
| +52.70% | 80TCr | |
| +41.58% | 63TCr | |
| -4.86% | 36TCr | |
| +21.96% | 34TCr | |
| +11.47% | 31TCr | |
| +17.72% | 25TCr | |
| +4.46% | 23TCr | |
| +13.13% | 22TCr | |
| +10.46% | 17TCr |
- Stock Market
- Equities
- 4569 Stock
- Financials KYORIN Pharmaceutical Co., Ltd.
