Valuation Chugai Pharmaceutical Co., Ltd.

Equities

4519

JP3519400000

Pharmaceuticals

Market Closed - Japan Exchange Other stock markets 06:30:00 18/02/2026 GMT			5-day change	1st Jan Change
9,400.00 ^JPY	+2.51%		+2.17%	+14.04%

02-06	Japan's Nikkei rallies on earnings in unsteady trade before Sunday election	RE
02-06	Japanese drugmakers slump after Trump unveils discount drug website	RE

Company Valuation: Chugai Pharmaceutical Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,045,924	6,141,311	5,540,406	8,789,053	11,516,953	15,091,192	15,091,192	-
Change	-	-32.11%	-9.78%	58.64%	31.04%	31.03%	0%	-
Enterprise Value (EV) ¹	8,667,304	5,669,311	5,051,408	8,050,071	10,520,608	13,138,942	14,060,238	13,797,467
Change	-	-34.59%	-10.9%	59.36%	30.69%	24.89%	-0.95%	-1.87%
P/E ratio	42.1x	20.3x	14.8x	27x	29.7x	31.3x	31.2x	27.2x
PBR	9.23x	5.17x	3.89x	5.41x	6.06x	6.7x	6.81x	5.97x
PEG	-	0.5x	0.6x	-2.1x	1.6x	2.6x	2.4x	1.9x
Capitalization / Revenue	11.5x	6.14x	4.4x	7.91x	9.84x	10.8x	11.2x	10.3x
EV / Revenue	11x	5.67x	4.01x	7.24x	8.99x	10.4x	10.5x	9.45x
EV / EBITDA	26.1x	12.3x	8.93x	17.1x	18.3x	20.4x	20.4x	17.7x
EV / EBIT	28.8x	13.4x	9.47x	18.3x	19.4x	21.9x	21.2x	18.2x
EV / FCF	81.2x	35.3x	27.7x	21.6x	47.8x	71x	31.1x	27.3x
FCF Yield	1.23%	2.83%	3.61%	4.63%	2.09%	1.41%	3.21%	3.66%
Dividend per Share ²	55	76	78	80	98	272	140.4	150.2
Rate of return	1%	2.03%	2.32%	1.5%	1.4%	3.3%	1.53%	1.64%
EPS ²	130.7	184.3	227.6	197.8	235.4	263.7	294.1	336.8
Distribution rate	42.1%	41.2%	34.3%	40.4%	41.6%	103%	47.8%	44.6%
Net sales ¹	786,900	999,800	1,259,946	1,111,367	1,170,611	1,257,900	1,342,132	1,459,763
EBITDA ¹	332,600	459,100	565,376	470,914	573,667	643,900	690,421	780,108
EBIT ¹	301,200	421,900	533,309	439,174	542,002	598,800	661,717	756,180
Net income ¹	214,700	303,000	374,429	325,472	387,317	434,000	483,991	554,210
Net Debt ¹	-378,620	-472,000	-488,998	-738,982	-996,345	-426,602	-1,030,954	-1,293,725
Reference price ²	5,503.00	3,735.00	3,368.00	5,342.00	6,999.00	9,170.00	9,170.00	9,170.00
Nbr of stocks (in thousands)	1,643,817	1,644,260	1,645,014	1,645,274	1,645,514	1,645,713	1,645,713	-
Announcement Date	04/02/21	03/02/22	02/02/23	01/02/24	30/01/25	29/01/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHUGAI PHARMACEUTICAL CO., LTD.	35.26x	11.38x	22.37x	2.76%	98.24B
ELI LILLY AND COMPANY	31.01x	11.75x	23.61x	0.64%	926B
JOHNSON & JOHNSON	24.77x	6.01x	16.36x	2.18%	586B
ABBVIE INC.	65.02x	7.68x	19.02x	2.81%	412B
ROCHE HOLDING AG	19.35x	4.81x	11.94x	2.72%	382B
ASTRAZENECA PLC	33.11x	5.93x	17.67x	1.55%	326B
NOVARTIS AG	21.99x	6.1x	15x	2.65%	317B
MERCK & CO., INC.	15.7x	5.03x	10.98x	2.66%	302B
NOVO NORDISK A/S	14.77x	5.12x	10.74x	3.51%	218B
AMGEN INC.	25.23x	6.36x	11.23x	2.69%	201B
Average	28.62x	7.02x	15.89x	2.42%	376.74B
Weighted average by Cap.	29.63x	7.51x	17.11x	2.07%