Eisai Co., Ltd. (4523)

Basic

  • Market Cap

    ¥2,200.14B

  • EV

    ¥2,075.04B

  • Shares Out

    287.04M

  • Revenue

    ¥759.33B

  • Employees

    11,076

Margins

  • Gross

    78.18%

  • EBITDA

    13.75%

  • Operating

    8.51%

  • Pre-Tax

    9.55%

  • Net

    6.33%

  • FCF

    3.75%

Returns (5Yr Avg)

  • ROA

    3.91%

  • ROE

    9.45%

  • ROCE

    8.3%

  • ROIC

    8.25%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥9,542.86

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥2,647.64

  • Earnings (Dil)

    ¥167.7

  • FCF

    ¥99.41

  • Book Value

    ¥3,001.95

Growth (CAGR)

  • Rev 3Yr

    2.1%

  • Rev 5Yr

    3.97%

  • Rev 10Yr

    2.51%

  • Dil EPS 3Yr

    -26.4%

  • Dil EPS 5Yr

    -6.06%

  • Dil EPS 10Yr

    -0.72%

  • Rev Fwd 2Yr

    3.82%

  • EBITDA Fwd 2Yr

    16.8%

  • EPS Fwd 2Yr

    6.31%

  • EPS LT Growth Est

    7.71%

Dividends

  • Yield

    —

  • Payout

    95.41%

  • DPS

    ¥160

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    1.3%

  • DPS Growth 10Yr

    7.18%

  • DPS Growth Fwd 2Yr

    2.73%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

642,834.0

695,621.0

645,942.0

756,226.0

744,402.0

759,329.0

Total Revenues % Chg.

7.1%

8.2%

-7.1%

17.1%

-1.6%

0.9%

Cost of Goods Sold, Total

184,494.0

175,693.0

161,310.0

174,831.0

177,837.0

165,648.0

Gross Profit

458,340.0

519,928.0

484,632.0

581,395.0

566,565.0

593,681.0

Selling General & Admin Expenses, Total

223,798.0

248,554.0

272,568.0

356,847.0

348,139.0

346,619.0

R&D Expenses

144,844.0

140,116.0

150,299.0

171,738.0

172,999.0

174,257.0

Depreciation & Amortization

4,410.0

7,743.0

8,828.0

9,583.0

10,153.0

10,153.0

Other Operating Expenses

-698.0

827.0

-282.0

792.0

-3,161.0

-1,958.0

Other Operating Expenses, Total

372,354.0

397,240.0

431,413.0

538,960.0

528,130.0

529,071.0

Operating Income

85,986.0

122,688.0

53,219.0

42,435.0

38,435.0

64,610.0

Interest Expense, Total

-1,310.0

-1,134.0

-1,160.0

-1,429.0

-1,658.0

-1,943.0

Interest And Investment Income

4,851.0

4,003.0

1,958.0

2,209.0

5,093.0

6,728.0

Net Interest Expenses

3,541.0

2,869.0

798.0

780.0

3,435.0

4,785.0

Income (Loss) On Equity Invest.

-59.0

10.0

—

—

—

—

Currency Exchange Gains (Loss)

-563.0

-2,105.0

-1,453.0

-2,083.0

-2,199.0

-2,199.0

Other Non Operating Income (Expenses)

45.0

57.0

-72.0

-62.0

-60.0

-61.0

EBT, Excl. Unusual Items

88,950.0

123,519.0

52,492.0

41,070.0

39,611.0

67,135.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-37.0

4,107.0

59.0

-10.0

5,401.0

5,401.0

Gain (Loss) On Sale Of Assets

542.0

437.0

—

13,398.0

—

—

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

89,455.0

128,063.0

52,551.0

54,458.0

45,012.0

72,536.0

Income Tax Expense

22,971.0

5,596.0

10,068.0

8,741.0

-11,824.0

23,332.0

Earnings From Continuing Operations

66,484.0

122,467.0

42,483.0

45,717.0

56,836.0

49,204.0

Minority Interest

-3,098.0

-700.0

-364.0

2,237.0

-1,404.0

-1,108.0

Net Income

63,386.0

121,767.0

42,119.0

47,954.0

55,432.0

48,096.0

Net Income to Common Incl Extra Items

63,386.0

121,767.0

42,119.0

47,954.0

55,432.0

48,096.0

Net Income to Common Excl. Extra Items

63,386.0

121,767.0

42,119.0

47,954.0

55,432.0

48,096.0

Total Shares Outstanding

286.5

286.7

286.7

286.8

286.9

287.0

Weighted Avg. Shares Outstanding

286.4

286.5

286.6

286.7

286.8

286.8

Weighted Avg. Shares Outstanding Dil

286.7

286.6

286.7

286.7

286.8

286.8

EPS

221.3

425.0

147.0

167.3

193.3

167.7

EPS Diluted

221.1

424.8

146.9

167.3

193.3

167.7

EBITDA

112,827.0

156,388.0

89,518.0

80,833.0

78,416.0

104,422.0