investorscraft@gmail.com

Intrinsic ValueShin Nippon Biomedical Laboratories, Ltd. (2395.T)

Previous Close¥1,617.00
Intrinsic Value
Upside potential
Previous Close
¥1,617.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shin Nippon Biomedical Laboratories, Ltd. operates as a specialized contract research organization (CRO) in the healthcare sector, focusing on pre-clinical and clinical drug development services. The company’s core revenue model is built on providing comprehensive laboratory and research services, including toxicity studies, pharmacokinetic analysis, and clinical trial support, catering to pharmaceutical and biotech firms. Its expertise in niche areas like nasal delivery systems and regenerative medicine enhances its competitive positioning in Japan and internationally. The company’s diversified service portfolio allows it to capture demand across multiple stages of drug development, from discovery to translational research. With a strong reputation for regulatory compliance and scientific rigor, Shin Nippon Biomedical Laboratories is well-positioned in the growing CRO market, benefiting from increasing R&D outsourcing trends in the pharmaceutical industry. Its long-standing presence since 1957 underscores its established market credibility and client trust.

Revenue Profitability And Efficiency

For FY 2024, Shin Nippon Biomedical Laboratories reported revenue of JPY 26.45 billion and net income of JPY 5.53 billion, reflecting a robust profitability margin. The diluted EPS stood at JPY 132.86, indicating efficient earnings distribution. Operating cash flow was JPY 2.11 billion, though capital expenditures of JPY -8.61 billion suggest significant reinvestment activities, likely tied to expanding research capabilities or infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income representing approximately 21% of revenue. However, the high capital expenditures relative to operating cash flow highlight aggressive investment in growth initiatives. The balance between profitability and reinvestment will be critical for sustaining long-term competitiveness in the CRO sector.

Balance Sheet And Financial Health

Shin Nippon Biomedical Laboratories maintains JPY 10.27 billion in cash and equivalents, providing liquidity against total debt of JPY 26.19 billion. The debt level is substantial but manageable given the company’s steady profitability and operating cash flow. Investors should monitor leverage trends, especially as the company continues to fund capital-intensive projects.

Growth Trends And Dividend Policy

The company’s growth is supported by increasing demand for outsourced drug development services. A dividend of JPY 50 per share signals a commitment to shareholder returns, though the payout ratio remains modest, allowing flexibility for reinvestment. Future growth may hinge on expanding its international footprint and leveraging expertise in emerging therapeutic areas.

Valuation And Market Expectations

With a market cap of JPY 52.87 billion and a negative beta of -0.311, the stock exhibits low correlation to broader market movements, potentially appealing to defensive investors. Valuation metrics should be assessed against sector peers, considering the company’s specialized niche and growth prospects.

Strategic Advantages And Outlook

Shin Nippon Biomedical Laboratories benefits from its deep expertise in pre-clinical and clinical research, positioning it as a trusted partner for pharmaceutical firms. The outlook remains positive, driven by global R&D outsourcing trends and advancements in biopharmaceuticals. Strategic focus on innovative delivery systems and regenerative medicine could further differentiate its offerings in a competitive market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount