Ono Pharmaceutical Co., Ltd. (OPHLF)
POSITIVEFundamental
78
Price
$2459.00
Market Cap
$1.15T
Part 1 · What the company is worth
Overview
Ono Pharmaceutical is a Japanese drugmaker that researches and sells its own prescription medicines, mainly in oncology, immunology and neurology, both in Japan and increasingly overseas. It is also the original inventor of Opdivo, the cancer immunotherapy it discovered and now co-develops and sells outside Japan through a partnership with Bristol-Myers Squibb, which pays Ono a royalty on those outside sales.
How it makes money
Revenue has three parts: sales of its own drugs in Japan, sales of its own and licensed drugs overseas — boosted by the 2024 acquisition of U.S. biotech Deciphera — and royalty income earned when partners sell drugs Ono discovered, chiefly Opdivo through Bristol-Myers Squibb and, to a lesser extent, Keytruda-related payments from Merck. Domestic sales have been shrinking under generic competition while overseas sales and royalties are growing and now drive most of the company's profit growth.
Competitive moat
Patents and licences · NarrowOno's moat is its patent-protected drug pipeline, most visibly Opdivo, which it discovered and still collects royalties on years after launch. But patents are a wasting asset: the company's own Opdivo patents begin expiring around 2028 in the U.S., 2030 in Europe and 2031 in Japan, after which biosimilar competition can erode that royalty stream.
What drives demand
DefensivePrescription drug demand is largely need-based and holds up through economic downturns, which is typical of pharmaceutical companies generally. The bigger swing factor for Ono is not the economic cycle but the patent clock on Opdivo and its domestic products, which sets a known date after which a major income source starts to decline regardless of the economy.
Key risks
- Opdivo patent cliff — Opdivo patents begin expiring around 2028 in the U.S., 2030 in Europe and 2031 in Japan, after which biosimilar entrants are expected to gradually erode the royalty income Ono earns from Bristol-Myers Squibb.
- Domestic sales pressured by generics — Sales of Ono's own products in Japan have been declining as competition and generic entry erode revenue from drugs past their exclusivity period.
- Royalty income concentrated in two partners — Roughly 29% of total revenue came from royalty payments by just two partners, Bristol-Myers Squibb and Merck, so a change in either company's sales or royalty terms would materially affect Ono's results.
Customer concentration
Top customers account for 29% of revenue
In the fiscal year ended March 2026, royalty income from Bristol-Myers Squibb on Opdivo (¥122.3 billion) and from Merck on Keytruda-related payments (¥29.5 billion) together were roughly 29% of Ono's ¥515.8 billion in total revenue, concentrating a large slice of income in two royalty-paying partners.
The case for
Buyers argue that royalty income from Bristol-Myers Squibb and Merck keeps growing even as Ono's own domestic sales shrink, that the Deciphera acquisition gives the company a direct overseas sales channel rather than relying solely on royalties, and that the years remaining before Opdivo's patent cliff give time to build a post-Opdivo pipeline.
The case against
Sellers fear that roughly 29% of revenue rests on royalty payments from just two partners tied to a single drug whose patents start expiring in 2028, that domestic sales are already shrinking under generic competition, and that replacing Opdivo's income with new drugs is a multi-year bet that may not pay off in time.
Written by the editors, published on August 18, 2026
Direct competitors
Who this company fights with for the same customers
No editorial profile for this company yet
No competitor list for this company yet.
Balance Sheet & Liquidity
Revenue
$504.41B
Trailing 12 months to the last reported quarter — estimated from per-share metrics
Net Income
$76.24B
Trailing 12 months to the last reported quarter — estimated from per-share metrics
Free Cash Flow
$120.53B
Total Equity
$866.83B
Total Liabilities
$117.10B
Current Ratio
3.28
Interest Coverage
-
Debt/EBITDA
0.85
Earnings Per Share
Revenue & Net Income
Free Cash Flow
Income Breakdown
Historical statement
Margins over time
Debt over time
How heavy the debt is
Growth grid
Growth — Revenue
Fair Value Estimation
Fair Value
$2428.13
Current Price
$2459.00
Margin of Safety
-1.3%
Fair Value Range
$1578.28 - $3277.97
Estimation Methods
Valuation Metrics
P/E Ratio
15.06
ROE
9.3%
P/B Ratio
1.32
P/FCF
9.53
Gross Margin
73.6%
ROIC
10.7%
Profitability Radar
Value Creation (Economic Moat)
ROIC
10.7%
WACC
7.8%
ROIC − WACC
+2.9 pp
ROIC exceeds the cost of capital — the company is creating value for shareholders.
Fundamental Analysis Criteria
Passed (16)
- ROIC 10.7%
- Gross Margin 73.6%
- P/FCF 9.53
- P/B Ratio 1.32
- Debt/Equity ratio
- Operating Margin 20.0%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Debt/EBITDA
- Price below Graham Number
- DCF valuation (Undervalued)
- ROE 9.1%
- Revenue Growth 5Y 10.8%
- Earnings Quality (OCF/NI) 1.93
- Net Margin Trend 13.5% vs 10.3%
Failed (4)
- Price CAGR 0.58%
- Analyst Consensus 15% Buy
- Earnings Surprise avg -9.1%
- Piotroski F-Score 2/9
Unavailable (7)
- EPS data insufficient
- Dividend Payout NaN%
- Interest Coverage
- Return on Tangible Assets
- Low reliance on intangibles
- PEG Ratio (need PE > 0 and growth > 0)
- Share Dilution (missing shares data)
Piotroski F-Score
Serious financial concerns
Earnings Quality
High quality: earnings backed by cash
Share Dilution
Buying back shares. Shareholder friendly
Governance
Executive Team
| Name | Title | Age |
|---|---|---|
| Mr. Gyo Sagara | CEO & Chairman of the Board | 67 |
| Mr. Toichi Takino Ph.D. | President, COO & Representative Director | 57 |
| Mr. Toshihiro Tsujinaka | Corp Sr Ex Off, Chief CMC & Prod, Dig Tech, Glob Qual, Bus Trans Dept Off, Bus Des/Chief Off and Dir | 61 |
| Mr. Masaki Ito | Corporate Executive Officer and Div. Director of Corporate Strategy, Planning & Bus. Management Div. | - |
| Takehiro Yamada | Corporate Officer & Head of Risk and Compliance Management Department | - |
| Hiromu Habashita Ph.D. | Corporate Officer, Senior Vice President, Discovery & Research | - |
| Shinji Takai M.D., Ph.D. | Corporate Officer & Head of Medical Affairs | - |
| Satoshi Takahagi | Senior Director of EHS Promotion & Corporate Officer | - |
| Akira Takada | Corporate Executive Officer & Executive Director of CMC & Production | - |
| Mr. Tatsuya Okamoto | Corporate Officer & Executive Director of Clinical Development, Oncology Clinical Development Div. | - |
Audit Risk
1
Board Risk
4
Compensation Risk
1
Shareholder Rights Risk
1
Part 2 · The price and when to enter
This part won't tell you whether the company is worth owning: it helps you choose when to buy it, once the fundamentals have convinced you. Inside: technical analysis, potential, historical drawdowns, gamma exposure.
Latest News
Recent headlines for OPHLF, sourced from Markets Gazette.