investorscraft@gmail.com

Intrinsic ValueSawai Group Holdings Co., Ltd. (4887.T)

Previous Close¥2,370.00
Intrinsic Value
Upside potential
Previous Close
¥2,370.00

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

Sawai Group Holdings Co., Ltd. operates as a key player in the global generic pharmaceuticals market, specializing in the development, manufacturing, and distribution of a diverse portfolio of generic drugs. The company serves critical therapeutic areas such as cardiovascular, central nervous system, and oncology, offering products in multiple dosage forms including tablets, injectables, and nasal solutions. Its revenue model hinges on supplying generic medications to distributors, retail pharmacies, and medical institutions in Japan and the United States, leveraging cost efficiencies and regulatory expertise to maintain competitive pricing. Sawai holds a strong position in Japan's generic drug market, supported by its extensive product lineup and established relationships with healthcare providers. The company also competes in the U.S. through strategic partnerships with wholesalers, though its primary focus remains domestic. With increasing global demand for affordable healthcare solutions, Sawai is well-positioned to capitalize on growth in generic drug adoption, particularly in aging populations like Japan. The company’s emphasis on R&D and manufacturing excellence further strengthens its market standing.

Revenue Profitability And Efficiency

Sawai reported revenue of JPY 176.9 billion for FY 2024, with net income reaching JPY 13.7 billion, reflecting a steady profitability margin. The diluted EPS stood at JPY 311.79, indicating efficient earnings distribution. Operating cash flow was robust at JPY 23.1 billion, though capital expenditures of JPY -17.9 billion suggest ongoing investments in production capacity and R&D. The company maintains a disciplined approach to cost management, supporting its competitive positioning in the generics market.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income despite the capital-intensive nature of the pharmaceutical industry. With a focus on high-volume, low-margin generic drugs, Sawai leverages economies of scale to maintain profitability. The balance between operating cash flow and capital expenditures highlights prudent reinvestment strategies aimed at sustaining long-term growth without compromising financial stability.

Balance Sheet And Financial Health

Sawai’s balance sheet shows JPY 26.4 billion in cash and equivalents against total debt of JPY 82.9 billion, indicating a manageable leverage position. The company’s financial health is supported by stable cash flows, though the debt load reflects its growth-oriented investments. The liquidity position appears adequate to meet short-term obligations while funding ongoing operational and expansion needs.

Growth Trends And Dividend Policy

Growth trends are driven by increasing demand for generic drugs, particularly in Japan’s aging population. Sawai’s dividend policy, with a payout of JPY 55 per share, reflects a commitment to shareholder returns while retaining sufficient capital for reinvestment. The company’s focus on expanding its product portfolio and geographic reach positions it for sustained growth in the generics sector.

Valuation And Market Expectations

With a market capitalization of JPY 218.1 billion and a beta of -0.006, Sawai is perceived as a low-volatility investment in the healthcare sector. The valuation reflects market confidence in its stable earnings and growth potential in the generic pharmaceuticals market. Investors likely anticipate continued demand for cost-effective medications, supporting the company’s long-term prospects.

Strategic Advantages And Outlook

Sawai’s strategic advantages include its strong domestic market presence, diversified product portfolio, and expertise in generic drug manufacturing. The outlook remains positive, supported by global trends favoring generic adoption and the company’s ability to navigate regulatory environments. Continued investment in R&D and production efficiency will be critical to maintaining competitiveness and capturing growth opportunities in both established and emerging markets.

Sources

Company filings, market data

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