S

Shionogi & Co Ltd
TSE:4507

Watchlist Manager
Shionogi & Co Ltd
TSE:4507
Watchlist
Price: 2 094.5 JPY 1.72% Market Closed
Market Cap: 1.8T JPY
Have any thoughts about
Shionogi & Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Shionogi & Co Ltd stock under the Base Case scenario is 2 173.97 JPY. Compared to the current market price of 2 094.5 JPY, Shionogi & Co Ltd is Undervalued by 4%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 173.97 JPY
Undervaluation 4%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Shionogi & Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Shionogi & Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Shionogi & Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Shionogi & Co Ltd

Provide an overview of the primary business activities
of Shionogi & Co Ltd.

What unique competitive advantages
does Shionogi & Co Ltd hold over its rivals?

What risks and challenges
does Shionogi & Co Ltd face in the near future?

Summarize the latest earnings call
of Shionogi & Co Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Shionogi & Co Ltd.

Provide P/S
for Shionogi & Co Ltd.

Provide P/E
for Shionogi & Co Ltd.

Provide P/OCF
for Shionogi & Co Ltd.

Provide P/FCFE
for Shionogi & Co Ltd.

Provide P/B
for Shionogi & Co Ltd.

Provide EV/S
for Shionogi & Co Ltd.

Provide EV/GP
for Shionogi & Co Ltd.

Provide EV/EBITDA
for Shionogi & Co Ltd.

Provide EV/EBIT
for Shionogi & Co Ltd.

Provide EV/OCF
for Shionogi & Co Ltd.

Provide EV/FCFF
for Shionogi & Co Ltd.

Provide EV/IC
for Shionogi & Co Ltd.

Show me price targets
for Shionogi & Co Ltd made by professional analysts.

What are the Revenue projections
for Shionogi & Co Ltd?

How accurate were the past Revenue estimates
for Shionogi & Co Ltd?

What are the Net Income projections
for Shionogi & Co Ltd?

How accurate were the past Net Income estimates
for Shionogi & Co Ltd?

What are the EPS projections
for Shionogi & Co Ltd?

How accurate were the past EPS estimates
for Shionogi & Co Ltd?

What are the EBIT projections
for Shionogi & Co Ltd?

How accurate were the past EBIT estimates
for Shionogi & Co Ltd?

Compare the revenue forecasts
for Shionogi & Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Shionogi & Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Shionogi & Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Shionogi & Co Ltd compared to its peers.

Compare the P/E ratios
of Shionogi & Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Shionogi & Co Ltd with its peers.

Analyze the financial leverage
of Shionogi & Co Ltd compared to its main competitors.

Show all profitability ratios
for Shionogi & Co Ltd.

Provide ROE
for Shionogi & Co Ltd.

Provide ROA
for Shionogi & Co Ltd.

Provide ROIC
for Shionogi & Co Ltd.

Provide ROCE
for Shionogi & Co Ltd.

Provide Gross Margin
for Shionogi & Co Ltd.

Provide Operating Margin
for Shionogi & Co Ltd.

Provide Net Margin
for Shionogi & Co Ltd.

Provide FCF Margin
for Shionogi & Co Ltd.

Show all solvency ratios
for Shionogi & Co Ltd.

Provide D/E Ratio
for Shionogi & Co Ltd.

Provide D/A Ratio
for Shionogi & Co Ltd.

Provide Interest Coverage Ratio
for Shionogi & Co Ltd.

Provide Altman Z-Score Ratio
for Shionogi & Co Ltd.

Provide Quick Ratio
for Shionogi & Co Ltd.

Provide Current Ratio
for Shionogi & Co Ltd.

Provide Cash Ratio
for Shionogi & Co Ltd.

What is the historical Revenue growth
over the last 5 years for Shionogi & Co Ltd?

What is the historical Net Income growth
over the last 5 years for Shionogi & Co Ltd?

What is the current Free Cash Flow
of Shionogi & Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Shionogi & Co Ltd.

Business Breakdown

Shionogi & Co. Ltd., a prominent Japanese pharmaceutical company founded in 1878, has established itself as a key player in the global healthcare landscape through its unwavering commitment to innovation and patient-centric solutions. With a rich history that spans over a century, Shionogi has evolved from its roots in traditional medicine to a forward-thinking biopharmaceutical enterprise. It focuses on developing treatments for infectious diseases, pain management, and central nervous system disorders, leveraging its cutting-edge research capabilities and extensive pipeline of drugs. The company's strategic emphasis on transformative therapies not only aims to tackle prevalent health issue...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Shionogi & Co Ltd

Current Assets 797.9B
Cash & Short-Term Investments 575.9B
Receivables 131.1B
Other Current Assets 90.9B
Non-Current Assets 658.8B
Long-Term Investments 324.9B
PP&E 121.1B
Intangibles 156.2B
Other Non-Current Assets 56.6B
Current Liabilities 112.9B
Accounts Payable 12.7B
Other Current Liabilities 100.2B
Non-Current Liabilities 51B
Long-Term Debt 8.4B
Other Non-Current Liabilities 42.7B
Efficiency

Earnings Waterfall
Shionogi & Co Ltd

Revenue
418.5B JPY
Cost of Revenue
-59.9B JPY
Gross Profit
358.7B JPY
Operating Expenses
-227.6B JPY
Operating Income
131.1B JPY
Other Expenses
23.5B JPY
Net Income
154.6B JPY

Free Cash Flow Analysis
Shionogi & Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Shionogi & Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

65/100
Profitability
Score

Shionogi & Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shionogi & Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Shionogi & Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shionogi & Co Ltd

Wall Street analysts forecast Shionogi & Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Shionogi & Co Ltd is 2 500.76 JPY with a low forecast of 1 818 JPY and a high forecast of 3 045 JPY.

Lowest
Price Target
1 818 JPY
13% Downside
Average
Price Target
2 500.76 JPY
19% Upside
Highest
Price Target
3 045 JPY
45% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Shionogi & Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Shionogi & Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Shionogi & Co Ltd

Country

Japan

Industry

Pharmaceuticals

Market Cap

1.8T JPY

Dividend Yield

8.12%

Description

Shionogi & Co., Ltd. engages in the research, development, supply, manufacture, and sale of pharmaceutical products. The company is headquartered in Osaka, Osaka-Fu and currently employs 5,485 full-time employees. The prescription drug business is engaged in the development of eight new drugs including hypercholesterolemia treatment drugs Crestor, antihypertensive drugs Ilbetan Family (Irbetan, Aimix, Iltra) and antidepressant drugs Sinbalta. The firm is engaged in the provision of information to contribute to medical care by maximizing its products. The over-the-counter (OTC) pharmaceutical business handles products tailored to customers' lifestyles. The in-vitro diagnostics business is engaged in the sale of products, as well as the provision of information on infectious diseases, cardiovascular diseases and allergic diseases. The firm mainly provides its products and services in Japan, Europe and North America markets.

Contact

OSAKA-FU
Osaka
3-1-8, Dosho-machi, Chuo-ku
+81662022161.0
www.shionogi.co.jp

IPO

1949-05-16

Employees

5 485

Officers

CEO, President & Chairman
Dr. Isao Teshirogi Ph.D.
Vice President of Finance & Accounting Department
Susumu Mitsumori
Senior Executive Officer & Senior VP of Administration Division
Dr. Ryuichi Kiyama Ph.D.
Corporate Officer and Senior VP of Corporate Quality Assurance, Ethics & Compliance Management Div.
Mr. Takeshi Shiota Ph.D.
Vice President of Corporate Communications & Secretary Office
Mr. Yoshimasa Kyokawa
Vice President of General Marketing and Compliance Officer of Corporate GXP Compliance Office
Yoshihiro Furuya
Show More
Senior Executive Officer and Senior VP of Supply Supervisory Unit
Mr. Kohji Hanasaki Ph.D.
Senior Executive Officer and Senior VP of R&D Supervisory Unit
Dr. John A. Keller Ph.D.
Senior Executive Officer & Senior VP of Corporate Strategy Division
Mr. Kazuhiro Hatanaka
Senior Executive Officer & President of Shionogi Pharma Co., Ltd
Akira Kato Ph.D.
Show Less

See Also

Discover More
What is the Intrinsic Value of one Shionogi & Co Ltd stock?

The intrinsic value of one Shionogi & Co Ltd stock under the Base Case scenario is 2 173.97 JPY.

Is Shionogi & Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 094.5 JPY, Shionogi & Co Ltd is Undervalued by 4%.

Back to Top