Eisai Co., Ltd.

TSE-4523

Basic

Market Cap
¥1,886.32B
EV
¥1,763.96B
Shares Out
285.85M
Revenue
¥741.75B
Employees
11,067

Margins

Gross
79.06%
EBITDA
11.25%
Operating
5.94%
Pre-Tax
8.33%
Net
5.72%
FCF
5.62%

Returns (5Yr Avg)

ROA
5.84%
ROTA
10.66%
ROE
9.06%
ROCE
7.77%
ROIC
6.12%

Valuation (TTM)

P/E
—
P/B
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—
EV/Gross Profit
—

Valuation (NTM)

Price Target
¥8,036.5
P/E
—
PEG
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—

Financial Health

Cash
¥305.12B
Net Debt
-¥145.72B
Debt/Equity
0.18
EBIT/Interest
23.4

Growth (CAGR)

Rev 3Yr
4.72%
Rev 5Yr
2.9%
Rev 10Yr
2.14%
Dil EPS 3Yr
0.22%
Dil EPS 5Yr
-7.73%
Dil EPS 10Yr
2.5%
Rev Fwd 2Yr
6.62%
EBITDA Fwd 2Yr
8.08%
EPS Fwd 2Yr
19.6%
EPS LT Growth Est
12.14%

Dividends

Yield
—
Payout
108.21%
DPS
¥160
DPS Growth 3Yr
—
DPS Growth 5Yr
1.3%
DPS Growth 10Yr
0.65%
DPS Growth Fwd 2Yr
2.32%

Metric	Mar '15	Mar '16	Mar '18	Mar '19	Mar '20	Mar '21	Mar '22	Mar '23	Mar '24
Total Revenues					695,621	645,942	756,226	744,402	741,751
Total Revenues % Chg.					8.2%	-7.1%	17.1%	-1.6%	-0.4%
Cost of Goods Sold, Total					175,693	161,310	174,831	177,837	155,333
Gross Profit					519,928	484,632	581,395	566,565	586,418
Selling General & Admin Expenses, Total					248,554	272,568	356,847	348,139	364,084
R&D Expenses					140,116	150,299	171,738	172,999	169,021
Depreciation & Amortization					7,743	8,828	9,583	10,153	10,337
Other Operating Expenses					827	-282	792	-3,161	-1,109
Other Operating Expenses, Total					397,240	431,413	538,960	528,130	542,333
Operating Income					122,688	53,219	42,435	38,435	44,085
Interest Expense, Total					-1,134	-1,160	-1,429	-1,658	-1,884
Interest And Investment Income					4,003	1,958	2,209	5,093	10,077
Net Interest Expenses					2,869	798	780	3,435	8,193
Income (Loss) On Equity Invest.					10	—	—	—	—
Currency Exchange Gains (Loss)					-2,105	-1,453	-2,083	-2,199	464
Other Non Operating Income (Expenses)					57	-72	-62	-60	-63
EBT, Excl. Unusual Items					123,519	52,492	41,070	39,611	52,679
Impairment of Goodwill	—	—	—	—	—	—	—	—	—
Gain (Loss) On Sale Of Investments	—				4,107	59	-10	5,401	285
Gain (Loss) On Sale Of Assets					437	—	13,398	—	8,859
EBT, Incl. Unusual Items					128,063	52,551	54,458	45,012	61,823
Income Tax Expense					5,596	10,068	8,741	-11,824	18,040
Earnings From Continuing Operations					122,467	42,483	45,717	56,836	43,783
Minority Interest					-700	-364	2,237	-1,404	-1,377
Net Income					121,767	42,119	47,954	55,432	42,406
Net Income to Common Incl Extra Items					121,767	42,119	47,954	55,432	42,406
Net Income to Common Excl. Extra Items					121,767	42,119	47,954	55,432	42,406
Total Shares Outstanding					286.7	286.7	286.8	286.9	287
Weighted Avg. Shares Outstanding					286.5	286.6	286.7	286.8	286.8
Weighted Avg. Shares Outstanding Dil					286.6	286.7	286.7	286.8	286.8
EPS					425	147	167.3	193.3	147.9
EPS Diluted					424.8	146.9	167.3	193.3	147.9
EBITDA					156,388	89,518	80,833	78,416	83,483
Effective Tax Rate					4.4%	19.2%	16.1%	-26.3%	29.2%