Nippon Shinyaku Co., Ltd.

Nippon Shinyaku Co., Ltd.

4516.T
Nippon Shinyaku Co., Ltd.JP flagTokyo Stock Exchange
4,173.00
JPY
+17.00
- -
281.26BMarket Cap
Nippon Shinyaku Co., Ltd.
4516.T
(Tokyo Stock Exchange)

Recent

price

4,173.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
941.08
997.07
1,036.39
1,134.34
1,186.72
1,249.91
1,466.42
1,506.17
1,703.18
1,731.73
1,809.26
2,041.25
2,140.62
2,201.2
2,379.02
2,533.9
1,112.69
Revenue per Share
58.61
55.04
68.86
85.24
87.26
94.1
174.42
192.31
242.03
250.41
290.11
370.97
338.7
383.82
483.4
441
143.65
Basic EPS, GAAP
19.95
37.66
35.39
70.45
71.92
107.03
216.2
37.74
205.66
162.13
302.87
183.7
214.43
98.59
19.79
403.91
38.93
Free Cash Flow per Basic Share
18.97
18.98
20
22
24
27
31.98
55.94
54.9
83.9
91.99
100.95
115.94
118.94
123.95
123.96
61.97
Dividend per Share
1,129.62
1,166.11
1,215.28
1,279.06
1,339.83
1,407.59
1,559.8
1,696.27
1,883.35
2,038.29
2,256.32
2,531.1
2,755.78
3,020.46
3,382.43
3,737.17
3,201.62
Book Value per Share
1,199.78
1,244.38
1,316.74
1,373.12
1,494.67
1,517.86
1,689.71
1,858.84
2,001.02
2,057.24
2,280.74
2,477.01
2,654.35
2,901.39
2,954.98
3,614.94
3,061.16
Tangible Book Value per Share
68
68
67
67
67
67
67
67
67
67
67
67
67
67
67
67
67
Basic Weighted Avg Shares
63,550
67,304
69,941
76,517
79,991
84,209
98,781
101,448
114,716
116,637
121,859
137,484
144,175
148,255
160,232
170,771
74,940
Sales/Revenue/Turnover
19.91
8.94
9.87
10.51
10.71
10.16
15.47
16.84
18
18.58
22.32
23.96
20.84
22.46
22.12
20.79
16.57
Operating Margin (%)
3,116
2,948
2,759
2,704
2,665
2,452
2,648
2,773
3,418
3,468
4,400
4,588
5,041
5,023
6,015
6,629
2,561
Depreciation Expense
3,958
3,715
4,647
5,750
5,882
6,340
11,749
12,953
16,302
16,866
19,540
24,986
22,812
25,851
32,558
29,721
9,675
Net Income, GAAP
33.01
39.71
36.41
33
34.04
29.1
23.98
25.68
24.22
24.74
29.15
24.93
25.15
23.09
9.89
18.47
22.4
Effective Tax Rate (%)
6.23
5.52
6.64
7.51
7.35
7.53
11.89
12.77
14.21
14.46
16.03
18.17
15.82
17.44
20.32
17.4
12.91
Profit Margin (%)
47,847
52,372
55,255
59,426
62,652
64,832
71,786
72,722
85,314
94,303
104,857
117,695
122,690
126,949
119,424
140,981
132,114
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
866
1,383
1,219
1,148
1,152
1,374
1,654
1,234
LT Debt
81,692
84,564
89,527
93,185
101,206
102,762
114,316
125,686
135,189
146,860
163,448
180,884
195,931
220,534
247,339
291,869
235,250
Total Equity
10.3
4.29
4.94
5.77
5.67
5.79
10.39
10.3
11.68
11.21
11.9
13.75
11.49
11.86
13.26
10.06
4.21
Return on Invested Capital (%)
5.25
4.77
5.76
6.81
6.64
6.83
11.72
11.78
13.48
12.63
13.31
15.26
12.65
13.21
14.94
12.29
4.72
Return on Capital (%)
5.28
4.79
5.78
6.83
6.66
6.85
11.75
11.81
13.52
12.77
13.51
15.5
12.81
13.29
15.1
12.39
4.68
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
1,720
- -
1,317
LT Borrowings
- -
- -
- -
LT Finance Leases
1,152
- -
1,234
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
67
- -
67
Market Capitalization
301,063
219,228
250,948

Working Capital

FRC

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
164,285
- -
159,826
Cash, Cash Equivalents & STI
68,703
- -
66,020
Accounts Receivable, Net
47,237
- -
43,071
Inventories
39,111
- -
42,805
Total Current Liabilities
37,336
- -
27,712
Payables & Accruals
- -
- -
- -
ST Debt
1,720
- -
1,317
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
11.04%
12.34%
18%
Free Cash Flow
231.55%
357.1%
1,942.09%
Net Income, GAAP
19.05%
9.94%
-8.71%
Sales/Revenue/Turnover
7.44%
7.04%
6.58%
Total Cash Common Dividend
18.54%
6.29%
0.07%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
37,012
36,301
39,413
35,527
148,255
2025
- -
- -
- -
- -
160,232
2026
- -
- -
- -
- -
170,771

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
129.9
110.26
116.2
- -
383.82
2025
- -
- -
- -
- -
483.4
2026
- -
- -
- -
- -
441

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
53.82
3.15
58.62
- -
118.94
2025
- -
- -
- -
- -
123.95
2026
- -
- -
- -
- -
123.96
Business
Nippon Shinyaku Co., Ltd. manufactures and markets prescription pharmaceuticals and functional foods primarily in Japan, with additional commercialization rights and operations in the United States, Europe, and Asia. The company operates through two main segments, offering a broad portfolio of branded drugs for urological diseases including Zalutia and Eviprostat for benign prostatic hypertrophy, Cialis for erectile dysfunction, and Erleada for castration-resistant prostate cancer; hematological malignancies such as Vidaza for myelodysplastic syndrome, Gazyva for follicular lymphoma and chronic lymphocytic leukemia, Vyxeos for high-risk acute myeloid leukemia, and Jaypirca for relapsed or refractory mantle cell lymphoma; intractable and rare diseases encompassing Viltepso for Duchenne muscular dystrophy, Yuvanci, Uptravi, Opsumit, and Adcirca for pulmonary arterial hypertension, and Fintepla for seizures in Dravet and Lennox-Gastaut syndromes; gynecological conditions like MonoVer for iron deficiency anemia; and other therapeutic areas such as Erizas for allergic rhinitis, Onetram and Tramal for cancer and chronic pain, and Regtect for alcohol abstinence support. It also provides functional foods including health supplements, protein preparations, preservatives, and condiments targeted at consumer health markets. Founded in 1911 and headquartered in Kyoto, Japan, Nippon Shinyaku focuses on niche areas like rare diseases, neurology, and immunology, serving healthcare providers, hospitals, and patients through subsidiaries such as NS Pharma in the US. Recent strategic developments include an exclusive partnership with REGENXBIO in January 2025 to develop and commercialize RGX-121 and RGX-111 gene therapies for mucopolysaccharidosis type II (Hunter syndrome) and type I (Hurler syndrome) in the US and Asia, featuring $110 million upfront and up to $700 million in milestones; an option agreement with AB2 Bio in January 2025 for US commercialization rights to Tadekinig alfa targeting NLRC4 mutation and XIAP deficiency hyperinflammatory syndromes, with up to $686 million in potential payments; expansion of its commercialization and distribution agreement with Capricor Therapeutics in September 2024 to include Europe for deramiocel in Duchenne muscular dystrophy, adding $20 million upfront, $15 million equity investment, and up to $715 million in milestones; a strategic alliance with Boston Children's Hospital announced in July 2025 to advance therapies for rare neurological disorders; launch of pediatric Uptravi tablets in Japan in March 2025 for pulmonary arterial hypertension; and additional regulatory designations such as FDA Orphan Drug status for NS-051/NCNP-04 in Duchenne muscular dystrophy and NS-229 in eosinophilic granulomatosis with polyangiitis, alongside submission of a New Drug Application for NS-401 (Tagraxofusp) in Japan.