investorscraft@gmail.com

Intrinsic ValueNippon Chemiphar Co., Ltd. (4539.T)

Previous Close¥1,680.00
Intrinsic Value
Upside potential
Previous Close
¥1,680.00

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

Nippon Chemiphar Co., Ltd. operates as a specialized pharmaceutical company with a diversified portfolio spanning ethical drugs, diagnostic agents, and quasi-drugs. The company’s core revenue model hinges on manufacturing and distributing generic pharmaceuticals, diagnostic kits like IgE NC and DP3000, and proprietary drug candidates such as NC-2400 (PPAR-delta agonist) and NC-2500 (xanthine oxidoreductase inhibitor). Its products cater to therapeutic areas including hyperuricemia, neuropathic pain, and hypertension, distributed primarily through wholesalers to hospitals and pharmacies in Japan and select international markets. Positioned in the competitive generic and specialty drug sector, Nippon Chemiphar differentiates itself through R&D-driven innovations like its novel urate transporter 1 inhibitor (NC-2700) and delta opioid receptor agonist (NC-2800), targeting niche medical needs. The company’s market position is bolstered by its legacy since 1950 and a hybrid strategy combining generics with high-margin proprietary drugs, though it faces pricing pressures and regulatory hurdles common in the industry. Its quasi-drugs and health supplements further diversify revenue streams, albeit with lower margins compared to prescription pharmaceuticals.

Revenue Profitability And Efficiency

Nippon Chemiphar reported revenue of JPY 30.7 billion for FY2024, but net income stood at a loss of JPY 180 million, reflecting operational challenges. The negative EPS of JPY -49.88 underscores profitability pressures, likely tied to R&D costs or pricing dynamics in generics. Operating cash flow of JPY 296 million suggests modest liquidity generation, though capital expenditures of JPY 2.6 billion indicate significant reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income and diluted EPS. High capital expenditures relative to operating cash flow signal aggressive investment in R&D or capacity, but efficiency metrics remain subdued. The balance between growth spending and near-term profitability will be critical to monitor.

Balance Sheet And Financial Health

Nippon Chemiphar holds JPY 9.2 billion in cash against JPY 16.98 billion in total debt, indicating a leveraged position. The debt burden may pressure liquidity, though the cash reserve provides a buffer. Investors should assess refinancing risks given the net loss and high capex.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of JPY 50 per share, signaling commitment to shareholders. Growth hinges on pipeline commercialization (e.g., NC-2700) and generic market penetration, but near-term trends are muted. The dividend sustainability depends on profitability improvements.

Valuation And Market Expectations

With a market cap of JPY 5.36 billion and a beta of 0.083, the stock is low-volatility but trades at a discount to peers, reflecting skepticism around turnaround potential. The negative earnings and high debt likely weigh on valuation multiples.

Strategic Advantages And Outlook

Nippon Chemiphar’s R&D focus and hybrid generics-proprietary model offer long-term potential, but execution risks persist. Success in clinical-stage assets (e.g., NC-2800 for depression) could reposition the company, though near-term headwinds in generics and leverage may limit upside. Prudent cost management and pipeline milestones are key to outlook improvement.

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