investorscraft@gmail.com

Intrinsic ValueZeria Pharmaceutical Co., Ltd. (4559.T)

Previous Close¥2,054.00
Intrinsic Value
Upside potential
Previous Close
¥2,054.00

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

Zeria Pharmaceutical Co., Ltd. operates as a diversified healthcare company with a strong presence in Japan and select international markets. Its core business revolves around the development, manufacturing, and distribution of pharmaceuticals, including gastrointestinal therapeutics, anti-inflammatory agents, and specialized drugs for conditions like ulcerative colitis and Crohn’s disease. The company also maintains a robust consumer healthcare segment, offering nutritional supplements, cold remedies, and quasi-drugs, catering to both medical and wellness needs. Zeria’s market position is reinforced by its vertically integrated operations, spanning R&D, production, and distribution, which allows it to maintain quality control and cost efficiencies. The company competes in the specialty and generic drug sector, where its focus on gastrointestinal treatments provides a niche advantage. Additionally, its diversified portfolio—encompassing veterinary pharmaceuticals, agricultural chemicals, and cosmetics—mitigates reliance on any single revenue stream. While Zeria faces competition from larger global pharma players, its regional expertise and established distribution networks in Japan bolster its resilience.

Revenue Profitability And Efficiency

Zeria reported revenue of JPY 75.7 billion for FY 2024, with net income of JPY 7.7 billion, reflecting a net margin of approximately 10.2%. The company’s operating cash flow stood at JPY 12.2 billion, indicating solid cash generation from core operations. Capital expenditures of JPY 2.9 billion suggest moderate reinvestment, aligning with its steady growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 175.39 underscores Zeria’s earnings capability, supported by its diversified product mix and operational efficiency. The company’s ability to sustain profitability in a competitive market highlights its disciplined cost management and pricing power, particularly in its core therapeutic segments.

Balance Sheet And Financial Health

Zeria’s balance sheet shows JPY 20.3 billion in cash and equivalents against total debt of JPY 46.2 billion, indicating a leveraged but manageable position. The debt level is offset by stable cash flows, though investors may monitor leverage ratios for signs of strain in a rising interest rate environment.

Growth Trends And Dividend Policy

The company’s growth appears steady, with its pharmaceutical and consumer healthcare segments driving top-line performance. A dividend of JPY 46 per share reflects a commitment to shareholder returns, though payout ratios remain conservative, preserving flexibility for R&D and expansion.

Valuation And Market Expectations

With a market cap of JPY 94.2 billion, Zeria trades at a P/E of approximately 12.2x, suggesting modest valuation relative to earnings. The low beta of 0.071 indicates low volatility, likely appealing to defensive investors seeking stability in the healthcare sector.

Strategic Advantages And Outlook

Zeria’s strategic strengths lie in its niche focus on gastrointestinal drugs and diversified healthcare offerings. The company is well-positioned to benefit from Japan’s aging population and growing demand for specialty pharmaceuticals. However, international expansion and pipeline innovation will be critical to long-term growth, given domestic market saturation.

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