investorscraft@gmail.com

Intrinsic ValueSumitomo Pharma Co., Ltd. (4506.T)

Previous Close¥2,297.00
Intrinsic Value
Upside potential
Previous Close
¥2,297.00

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

Sumitomo Pharma Co., Ltd. operates as a diversified pharmaceutical company with a strong focus on therapeutic solutions for chronic and complex conditions, including Parkinson’s disease, depression, and diabetes. The company generates revenue through the development, manufacturing, and commercialization of pharmaceuticals, food additives, and veterinary medicines, leveraging strategic partnerships with academic institutions and biotech firms like Healios K.K. and Roivant Sciences. Its market position is reinforced by a broad product portfolio spanning antipsychotics, antibiotics, and specialty drugs, supported by a vertically integrated supply chain. Sumitomo Pharma maintains a competitive edge in Japan and select international markets, particularly in North America and China, through localized R&D and licensing agreements. The company’s subsidiary status under Sumitomo Chemical provides additional stability and access to resources, though its recent financial struggles highlight challenges in sustaining profitability amid high R&D costs and competitive pressures.

Revenue Profitability And Efficiency

Sumitomo Pharma reported revenue of ¥314.6 billion for FY2024, but severe profitability challenges resulted in a net loss of ¥315 billion, driven by high R&D expenses and potential write-downs. Operating cash flow was deeply negative at ¥-241.9 billion, reflecting strained liquidity. The absence of dividends underscores the company’s focus on preserving capital amid financial restructuring.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥-792.79 signals significant earnings erosion, with capital efficiency under pressure due to negative operating cash flow and elevated debt levels. Strategic collaborations, such as those with Otsuka Pharmaceutical, aim to offset R&D costs, but near-term profitability remains constrained by pipeline investments and market competition.

Balance Sheet And Financial Health

Sumitomo Pharma’s balance sheet reflects liquidity stress, with ¥29 billion in cash against ¥418.9 billion in total debt. The negative operating cash flow and minimal capital expenditures (¥-15.7 billion) suggest aggressive cost-cutting measures are likely underway to stabilize financial health. The high leverage ratio raises concerns about solvency without external financing or asset sales.

Growth Trends And Dividend Policy

Growth is currently hampered by financial losses, though partnerships in cell therapy (e.g., with Healios) and CNS drugs could drive long-term recovery. The suspension of dividends aligns with the company’s priority to redirect cash toward debt reduction and R&D, with no near-term payout resumption expected.

Valuation And Market Expectations

The market cap of ¥311.1 billion implies skepticism about a swift turnaround, with a beta of 0.542 indicating lower volatility relative to the broader market. Investors likely await clarity on pipeline milestones and cost restructuring before reassessing valuation.

Strategic Advantages And Outlook

Sumitomo Pharma’s alliances and niche focus on CNS and rare diseases provide differentiation, but execution risks persist. The outlook hinges on successful clinical trials, debt management, and potential divestitures. Near-term challenges overshadow its long-term potential, requiring disciplined capital allocation to restore investor confidence.

Sources

Company filings, Bloomberg

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