Data is not available at this time.
CMIC HOLDINGS Co., Ltd. operates as a key player in Japan's pharmaceutical services sector, specializing in comprehensive support for drug development and commercialization. The company's diversified business model spans five segments: Contract Research Organization (CRO), Contract Development and Manufacturing Organization (CDMO), Contract Sales Organization (CSO), Healthcare, and Innovative Pharma Model. Its services include clinical trials, regulatory consulting, drug manufacturing, and post-marketing surveillance, positioning it as an end-to-end partner for pharmaceutical firms. CMIC leverages its deep expertise in Japan's stringent regulatory environment to offer tailored solutions, from early-stage research to commercialization. The company’s partnership with Science 37, Inc. underscores its commitment to decentralized clinical trials, enhancing its competitive edge in a rapidly evolving industry. With a strong domestic presence and a reputation for reliability, CMIC serves as a critical link between pharmaceutical innovation and market delivery.
For FY 2023, CMIC reported revenue of JPY 104.7 billion, with net income of JPY 7.2 billion, reflecting a steady profitability margin. The company generated JPY 10.4 billion in operating cash flow, though capital expenditures of JPY 6.2 billion indicate ongoing investments in capacity and technology. Its ability to maintain positive cash flow while funding growth initiatives demonstrates operational efficiency.
CMIC’s diluted EPS of JPY 416.23 highlights its earnings power, supported by a capital-light service model. The company’s low debt-to-equity ratio, with total debt of JPY 2.9 billion against cash reserves of JPY 19 billion, underscores prudent capital management. This balance allows for reinvestment in high-margin segments like CRO and CDMO without overleveraging.
CMIC’s balance sheet remains robust, with JPY 19 billion in cash and equivalents providing ample liquidity. Total debt is minimal at JPY 2.9 billion, resulting in a conservative leverage profile. The company’s financial health is further reinforced by its ability to fund operations and growth internally, reducing reliance on external financing.
CMIC’s growth is driven by increasing demand for outsourced pharmaceutical services in Japan. While the company pays dividends, its payout ratio appears modest, prioritizing reinvestment in high-growth areas like decentralized trials and regulatory consulting. This strategy aligns with long-term value creation rather than short-term yield maximization.
With a market cap of JPY 44.6 billion, CMIC trades at a P/E multiple reflective of its niche positioning in Japan’s pharmaceutical services market. The low beta of 0.556 suggests relative stability, though investors may price in slower growth compared to global peers. The valuation reflects expectations of steady, rather than explosive, expansion.
CMIC’s strategic advantages lie in its integrated service offerings and deep regulatory expertise, critical in Japan’s complex pharmaceutical landscape. The partnership with Science 37 positions it well for decentralized trials, a growing trend. Outlook remains positive, supported by sustained demand for outsourced R&D and manufacturing services, though competition and regulatory shifts warrant monitoring.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |