investorscraft@gmail.com

Intrinsic ValueMochida Pharmaceutical Co., Ltd. (4534.T)

Previous Close¥3,620.00
Intrinsic Value
Upside potential
Previous Close
¥3,620.00

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

Mochida Pharmaceutical Co., Ltd. operates as a diversified healthcare company specializing in pharmaceuticals, diagnostics, and skincare products, primarily serving the Japanese market. Its core revenue model is anchored in the development, manufacturing, and commercialization of therapeutic drugs across multiple categories, including cardiovascular, neurological, and anticancer treatments, alongside biosimilars and diagnostic reagents. The company also maintains a strong presence in dermatology and personal care through its skincare and hair care product lines. Mochida differentiates itself through strategic collaborations, such as its partnership with Amarin Corporation for ethyl icosapentate products and Gene Techno Science for regenerative medicine targeting rare digestive diseases. This positions Mochida as a niche player in Japan's competitive pharmaceutical sector, leveraging its century-old expertise and R&D focus on intractable diseases. While not a market leader, its diversified portfolio and specialized therapeutic solutions provide resilience against sector volatility.

Revenue Profitability And Efficiency

Mochida reported revenue of JPY 102.9 billion for FY 2024, with net income of JPY 4.5 billion, reflecting a modest but stable profitability margin. The diluted EPS of JPY 126.79 indicates efficient earnings distribution, though negative operating cash flow (JPY -7.5 billion) and capital expenditures (JPY -2.3 billion) suggest significant reinvestment or operational challenges during the period.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix, though the negative operating cash flow raises questions about short-term liquidity management. With no debt and JPY 33.3 billion in cash reserves, Mochida maintains a conservative capital structure, prioritizing financial stability over aggressive leverage.

Balance Sheet And Financial Health

Mochida’s balance sheet is robust, with zero debt and JPY 33.3 billion in cash and equivalents, underscoring a low-risk financial profile. This positions the company favorably for R&D investments or strategic acquisitions, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Growth appears tempered, with revenue stability offset by cash flow pressures. The dividend payout of JPY 80 per share signals a commitment to shareholder returns, supported by the debt-free balance sheet, but long-term growth may hinge on successful commercialization of pipeline drugs or expansion into adjacent markets.

Valuation And Market Expectations

With a market cap of JPY 105.5 billion and a beta of 0.36, Mochida is perceived as a low-volatility stock, likely priced for stability rather than high growth. Investors may value its defensive positioning in healthcare and dividend consistency, though the lack of debt limits leverage-driven upside.

Strategic Advantages And Outlook

Mochida’s strategic advantages lie in its niche therapeutic focus, long-standing industry presence, and collaborative R&D approach. The outlook depends on pipeline execution, particularly in regenerative medicine, and the ability to improve cash flow generation. Its conservative financial stance provides resilience but may constrain aggressive expansion.

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