investorscraft@gmail.com

Intrinsic ValueNichi-Iko Pharmaceutical Co., Ltd. (4541.T)

Previous Close¥35.00
Intrinsic Value
Upside potential
Previous Close
¥35.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nichi-Iko Pharmaceutical Co., Ltd. is a Japan-based pharmaceutical company specializing in the production and distribution of generic drugs, operating through its Sagent Group and Nichi-Iko Group segments. The company focuses on a broad portfolio of therapeutic categories, including antidiabetic agents, cardiovascular treatments, and central nervous system medications, catering to both domestic and international markets. Its revenue model is anchored in cost-effective generic drug manufacturing, leveraging economies of scale to serve price-sensitive healthcare systems. Nichi-Iko holds a competitive position in Japan's generic drug market, benefiting from government policies promoting generic adoption to curb healthcare costs. The company also engages in packaging design and exports, diversifying its revenue streams. With a long-standing presence since 1947, Nichi-Iko has established itself as a reliable supplier in the generic pharmaceuticals sector, though it faces intense competition from both domestic and global players. The company’s strategic focus on high-demand therapeutic areas and operational efficiency supports its market resilience.

Revenue Profitability And Efficiency

Nichi-Iko reported revenue of JPY 16.91 trillion for FY 2023, with net income reaching JPY 651.42 billion, reflecting robust profitability. The diluted EPS stood at JPY 128.01, indicating strong earnings per share performance. Operating cash flow was JPY 2.13 trillion, supported by efficient working capital management, while capital expenditures totaled JPY -475.05 billion, highlighting disciplined investment in growth and operational infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, as evidenced by its substantial net income and operating cash flow. With no reported total debt and JPY 3.8 trillion in cash and equivalents, Nichi-Iko maintains a strong liquidity position, enabling flexibility for strategic initiatives. The absence of debt underscores prudent financial management and low leverage risk, enhancing capital efficiency.

Balance Sheet And Financial Health

Nichi-Iko’s balance sheet is notably healthy, with JPY 3.8 trillion in cash and equivalents and no outstanding debt. This positions the company favorably to navigate market fluctuations and invest in growth opportunities. The strong liquidity profile and debt-free status reflect conservative financial policies and a focus on sustainable operations.

Growth Trends And Dividend Policy

The company’s growth is driven by its focus on generic drugs, a sector benefiting from global cost-containment trends in healthcare. Nichi-Iko paid a dividend of JPY 10 per share, signaling a commitment to shareholder returns. However, the dividend yield remains modest, suggesting a balanced approach between reinvestment and distributions.

Valuation And Market Expectations

With a market capitalization of JPY 2.47 billion and a negative beta of -0.66, Nichi-Iko exhibits low correlation to broader market movements, potentially appealing to defensive investors. The valuation reflects market expectations for steady performance in the generic drug sector, though competitive pressures and regulatory dynamics remain key considerations.

Strategic Advantages And Outlook

Nichi-Iko’s strategic advantages include its established market presence, diversified product portfolio, and strong financial health. The outlook is supported by global demand for affordable generic medications, though the company must navigate pricing pressures and regulatory hurdles. Continued focus on operational efficiency and strategic expansions will be critical to sustaining growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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