investorscraft@gmail.com

Intrinsic ValueWakamoto Pharmaceutical Co.,Ltd. (4512.T)

Previous Close¥309.00
Intrinsic Value
Upside potential
Previous Close
¥309.00

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

Wakamoto Pharmaceutical Co., Ltd. operates in Japan's specialty and generic drug manufacturing sector, focusing on ethical and over-the-counter pharmaceuticals. The company's flagship product, Strong Wakamoto, is a gastrointestinal drug widely recognized for aiding digestion, intestinal regulation, and nutritional supplementation. Additionally, it offers AVANTBISE oral tablets, which support oral flora balance, and medicated toothpaste, catering to niche healthcare needs. Wakamoto has built a stable market presence through its diversified product portfolio, targeting both therapeutic and preventive healthcare segments. The company’s long-standing history since 1929 and headquarters in Tokyo reinforce its credibility in Japan’s competitive pharmaceutical landscape. While it faces competition from larger multinational players, Wakamoto maintains a loyal customer base due to its specialized formulations and trusted brand reputation. Its focus on gastrointestinal and oral health products positions it uniquely within Japan’s aging population, where demand for such remedies remains steady.

Revenue Profitability And Efficiency

Wakamoto reported revenue of JPY 7.74 billion for FY 2024, with net income of JPY 109 million, reflecting modest profitability. The diluted EPS stood at JPY 3.14, indicating limited earnings power. Operating cash flow was negative at JPY -107 million, while capital expenditures totaled JPY -556 million, suggesting ongoing investments in operations. The company’s efficiency metrics appear constrained, likely due to competitive pressures and cost management challenges.

Earnings Power And Capital Efficiency

The company’s earnings power remains subdued, as evidenced by its low net income margin of approximately 1.4%. With negative operating cash flow, Wakamoto’s ability to generate sustainable returns is under scrutiny. Capital expenditures, though significant, have not yet translated into robust earnings growth, indicating potential inefficiencies in resource allocation or market penetration.

Balance Sheet And Financial Health

Wakamoto maintains a strong liquidity position with JPY 3.66 billion in cash and equivalents, against total debt of JPY 131 million, reflecting a conservative leverage profile. The healthy cash reserves provide flexibility for future investments or debt servicing, though the negative operating cash flow warrants monitoring for sustained financial stability.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income showing limited expansion. The company pays a dividend of JPY 3 per share, signaling a commitment to shareholder returns despite modest earnings. However, the lack of significant top-line growth raises questions about its ability to sustain or increase dividends in the long term.

Valuation And Market Expectations

With a market capitalization of JPY 10.27 billion and a beta of 0.614, Wakamoto is perceived as a low-volatility stock. The valuation reflects market expectations of steady but unspectacular performance, aligned with its niche positioning in Japan’s pharmaceutical sector.

Strategic Advantages And Outlook

Wakamoto’s strategic advantages lie in its established brand and specialized product lineup, catering to Japan’s healthcare needs. However, the outlook remains cautious due to limited earnings growth and cash flow challenges. Success will depend on its ability to innovate and expand its market reach while maintaining cost discipline.

Sources

Company filings, market data

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