investorscraft@gmail.com

Intrinsic ValueRaQualia Pharma Inc. (4579.T)

Previous Close¥1,015.00
Intrinsic Value
Upside potential
Previous Close
¥1,015.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RaQualia Pharma Inc. operates in the biotechnology sector, specializing in the research and development of pharmaceutical compounds for both human and veterinary applications. The company’s core revenue model is driven by advancing its pipeline of clinical-stage drugs, including tegoprazan for gastroesophageal reflux disease and grapiprant for pain management, with strategic collaborations enhancing its development capabilities. Its diversified portfolio spans therapeutic areas such as gastrointestinal disorders, oncology, and neuropathic pain, positioning it as a niche player in specialized markets. RaQualia’s focus on translational research and partnerships with firms like ASKA Pharmaceutical and Epigeneron underscores its commitment to bridging preclinical and clinical development. The company’s veterinary segment, featuring products like ELURA for feline chronic kidney disease, provides an additional revenue stream while mitigating risks associated with human drug development cycles. Despite its relatively small scale, RaQualia’s targeted approach and pipeline depth offer potential for differentiation in competitive biopharma markets.

Revenue Profitability And Efficiency

RaQualia Pharma reported revenue of JPY 3.1 billion for the period, with a net loss of JPY 495 million, reflecting ongoing R&D investments. Operating cash flow was positive at JPY 181 million, though capital expenditures of JPY 96.7 million indicate continued investment in clinical programs. The diluted EPS of -JPY 22.87 highlights the pre-commercial stage of its pipeline.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore its reliance on future commercialization of its clinical-stage assets. Capital efficiency is constrained by high R&D costs, though partnerships may offset some financial burdens. Positive operating cash flow suggests manageable liquidity despite losses.

Balance Sheet And Financial Health

RaQualia holds JPY 3.14 billion in cash against JPY 3.45 billion in total debt, indicating a leveraged but liquid position. The absence of dividends aligns with its growth-focused strategy. The balance sheet reflects a typical biotech profile, with solvency hinging on pipeline progression.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, particularly for tegoprazan and grapiprant. No dividends are paid, as cash is reinvested in R&D. The company’s market cap of JPY 13.9 billion suggests investor optimism around pipeline potential.

Valuation And Market Expectations

The beta of 0.629 indicates lower volatility relative to the market, possibly due to RaQualia’s niche focus. Valuation appears to factor in pipeline optionality, though profitability remains distant given current losses.

Strategic Advantages And Outlook

RaQualia’s collaborative agreements and diversified pipeline provide strategic flexibility. Near-term success depends on clinical trial outcomes, while long-term viability hinges on commercialization. The outlook is cautiously optimistic, with risks typical of developmental-stage biotech firms.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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