investorscraft@gmail.com

Intrinsic ValueJCR Pharmaceuticals Co., Ltd. (4552.T)

Previous Close¥645.00
Intrinsic Value
Upside potential
Previous Close
¥645.00

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

JCR Pharmaceuticals Co., Ltd. operates as a specialty pharmaceuticals company with a strong focus on rare diseases and regenerative medicines. The company’s core revenue model is built on the research, development, and commercialization of biologics and orphan drugs, targeting niche therapeutic areas such as growth hormone deficiency, mucopolysaccharidosis, and renal anemia. Its flagship products, including GROWJECT, IZCARGO, and Agalsidase Beta BS, underscore its leadership in Japan’s biopharmaceutical sector. JCR Pharmaceuticals differentiates itself through a vertically integrated approach, combining in-house R&D with manufacturing capabilities, which enhances its ability to bring innovative therapies to market efficiently. The company’s strategic emphasis on rare diseases aligns with growing global demand for specialized treatments, positioning it as a key player in Japan’s healthcare landscape. Its partnerships and export initiatives further bolster its market reach, though domestic sales remain its primary revenue driver. With a robust pipeline and regulatory expertise, JCR Pharmaceuticals is well-placed to capitalize on unmet medical needs in targeted therapeutic segments.

Revenue Profitability And Efficiency

In FY 2024, JCR Pharmaceuticals reported revenue of JPY 42.9 billion, with net income of JPY 5.5 billion, reflecting a net margin of approximately 12.8%. The company’s operating cash flow stood at JPY 9.3 billion, supported by strong product sales and efficient cost management. Capital expenditures were modest at JPY 2.1 billion, indicating disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

JCR Pharmaceuticals demonstrated solid earnings power, with diluted EPS of JPY 43.92. The company’s focus on high-margin specialty drugs contributes to its profitability, while its capital efficiency is evident in its ability to generate significant cash flow relative to its debt levels. The balance between R&D spending and commercial execution remains a key driver of its financial performance.

Balance Sheet And Financial Health

The company maintains a balanced financial position, with JPY 18.8 billion in cash and equivalents against total debt of JPY 23.3 billion. This liquidity profile supports its operational flexibility, though the debt load warrants monitoring. JCR Pharmaceuticals’ asset-light model and focus on biologics reduce capital intensity, enhancing its financial stability.

Growth Trends And Dividend Policy

JCR Pharmaceuticals has shown steady growth, driven by its niche therapeutic focus and pipeline advancements. The company’s dividend policy, with a payout of JPY 20 per share, reflects its commitment to shareholder returns while retaining capital for R&D. Future growth is likely tied to regulatory approvals and expansion into international markets.

Valuation And Market Expectations

With a market cap of JPY 54.9 billion, JCR Pharmaceuticals trades at a P/E ratio of approximately 10x, suggesting modest market expectations. The low beta of 0.031 indicates limited volatility, aligning with its stable revenue base in specialty pharmaceuticals. Investors likely value its pipeline potential and rare disease expertise.

Strategic Advantages And Outlook

JCR Pharmaceuticals’ strategic advantages lie in its specialized product portfolio and regulatory expertise in rare diseases. The outlook is positive, supported by Japan’s aging population and increasing demand for orphan drugs. However, competition and pricing pressures in biologics remain key challenges. The company’s ability to innovate and expand globally will be critical to sustaining long-term growth.

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