Sundrug Co Ltd
TSE:9989

Watchlist Manager
Sundrug Co Ltd Logo
Sundrug Co Ltd
TSE:9989
Watchlist
Price: 3 735 JPY 1.16% Market Closed
Market Cap: 436.8B JPY
Have any thoughts about
Sundrug Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Sundrug Co Ltd stock under the Base Case scenario is 4 504.9 JPY. Compared to the current market price of 3 735 JPY, Sundrug Co Ltd is Undervalued by 17%.

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

Intrinsic Value
4 504.9 JPY
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sundrug 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 Sundrug 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 Sundrug Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Sundrug Co Ltd

Provide an overview of the primary business activities
of Sundrug Co Ltd.

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

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

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

Show all valuation multiples
for Sundrug Co Ltd.

Provide P/S
for Sundrug Co Ltd.

Provide P/E
for Sundrug Co Ltd.

Provide P/OCF
for Sundrug Co Ltd.

Provide P/FCFE
for Sundrug Co Ltd.

Provide P/B
for Sundrug Co Ltd.

Provide EV/S
for Sundrug Co Ltd.

Provide EV/GP
for Sundrug Co Ltd.

Provide EV/EBITDA
for Sundrug Co Ltd.

Provide EV/EBIT
for Sundrug Co Ltd.

Provide EV/OCF
for Sundrug Co Ltd.

Provide EV/FCFF
for Sundrug Co Ltd.

Provide EV/IC
for Sundrug Co Ltd.

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

What are the Revenue projections
for Sundrug Co Ltd?

How accurate were the past Revenue estimates
for Sundrug Co Ltd?

What are the Net Income projections
for Sundrug Co Ltd?

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

What are the EPS projections
for Sundrug Co Ltd?

How accurate were the past EPS estimates
for Sundrug Co Ltd?

What are the EBIT projections
for Sundrug Co Ltd?

How accurate were the past EBIT estimates
for Sundrug Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Sundrug Co Ltd.

Provide ROE
for Sundrug Co Ltd.

Provide ROA
for Sundrug Co Ltd.

Provide ROIC
for Sundrug Co Ltd.

Provide ROCE
for Sundrug Co Ltd.

Provide Gross Margin
for Sundrug Co Ltd.

Provide Operating Margin
for Sundrug Co Ltd.

Provide Net Margin
for Sundrug Co Ltd.

Provide FCF Margin
for Sundrug Co Ltd.

Show all solvency ratios
for Sundrug Co Ltd.

Provide D/E Ratio
for Sundrug Co Ltd.

Provide D/A Ratio
for Sundrug Co Ltd.

Provide Interest Coverage Ratio
for Sundrug Co Ltd.

Provide Altman Z-Score Ratio
for Sundrug Co Ltd.

Provide Quick Ratio
for Sundrug Co Ltd.

Provide Current Ratio
for Sundrug Co Ltd.

Provide Cash Ratio
for Sundrug Co Ltd.

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

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

What is the current Free Cash Flow
of Sundrug Co Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sundrug Co Ltd

Current Assets 202B
Cash & Short-Term Investments 62.4B
Receivables 25.9B
Other Current Assets 113.8B
Non-Current Assets 214.2B
Long-Term Investments 35.4B
PP&E 123.6B
Intangibles 8.9B
Other Non-Current Assets 46.3B
Current Liabilities 118.9B
Accounts Payable 77.7B
Accrued Liabilities 31m
Other Current Liabilities 41.2B
Non-Current Liabilities 43.6B
Long-Term Debt 31.8B
Other Non-Current Liabilities 11.8B
Efficiency

Earnings Waterfall
Sundrug Co Ltd

Revenue
764.2B JPY
Cost of Revenue
-570.9B JPY
Gross Profit
193.3B JPY
Operating Expenses
-151.2B JPY
Operating Income
42B JPY
Other Expenses
-12.5B JPY
Net Income
29.5B JPY

Free Cash Flow Analysis
Sundrug Co Ltd

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

Profitability Score
Profitability Due Diligence

Sundrug Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
51/100
Profitability
Score

Sundrug Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Sundrug Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Negative Net Debt
73/100
Solvency
Score

Sundrug Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Sundrug Co Ltd

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

According to Wall Street analysts, the average 1-year price target for Sundrug Co Ltd is 4 830.98 JPY with a low forecast of 4 231.9 JPY and a high forecast of 6 405 JPY.

Lowest
Price Target
4 231.9 JPY
13% Upside
Average
Price Target
4 830.98 JPY
29% Upside
Highest
Price Target
6 405 JPY
71% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Sundrug 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 Sundrug 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

Sundrug Co Ltd Logo
Sundrug Co Ltd

Country

Japan

Industry

Retail

Market Cap

436.8B JPY

Dividend Yield

3.27%

Description

Sundrug Co., Ltd. engages in the pharmaceutical business. The company is headquartered in Fuchu-Shi, Tokyo-To and currently employs 5,634 full-time employees. The Drug Store segment is primarily engaged in the sale of pharmaceutical products, cosmetic products and sundry goods, among others. The Discount Store segment is primarily engaged in the sale of foodstuffs, household sundry goods, among others.

Contact

TOKYO-TO
Fuchu-shi
1-38-1, Wakamatsu-cho
+81423696211.0
www.sundrug.co.jp

IPO

1997-09-17

Employees

5 634

Officers

CEO, President & Representative Director
Mr. Hiroshi Sadakata
Chief of Office of President & GM of Sales Department
Mr. Kazuhiro Tsuruta
GM of Store Development Department & Director
Mr. Yoshimitsu Sakai

See Also

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

The intrinsic value of one Sundrug Co Ltd stock under the Base Case scenario is 4 504.9 JPY.

Is Sundrug Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 735 JPY, Sundrug Co Ltd is Undervalued by 17%.

Back to Top