Back to rankings

Ono Pharmaceutical Co., Ltd. (OPHLF)

POSITIVE
HealthcareDrug Manufacturers - GeneralJapan

Fundamental

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 · Narrow

Ono'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

Defensive

Prescription 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

Fairly Valued

Fair Value

$2428.13

Current Price

$2459.00

Margin of Safety

-1.3%

Fair Value Range

$1578.28 - $3277.97

Estimation Methods

Analyst Target:$2508.33
DCF:$4212.85
PE-based:$2335.54
Graham Growth:$1109.66
EPV:$1980.45
Analyst Consensus:Hold (3B / 10H / 7S)
Last Earnings Surprise:+42.71%

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

2/9

Serious financial concerns

score
criteria

Earnings Quality

1.93

High quality: earnings backed by cash

Share Dilution

-

Buying back shares. Shareholder friendly

Governance

Executive Team

NameTitleAge
Mr. Gyo SagaraCEO & Chairman of the Board67
Mr. Toichi Takino Ph.D.President, COO & Representative Director57
Mr. Toshihiro TsujinakaCorp Sr Ex Off, Chief CMC & Prod, Dig Tech, Glob Qual, Bus Trans Dept Off, Bus Des/Chief Off and Dir61
Mr. Masaki ItoCorporate Executive Officer and Div. Director of Corporate Strategy, Planning & Bus. Management Div.-
Takehiro YamadaCorporate 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 TakahagiSenior Director of EHS Promotion & Corporate Officer-
Akira TakadaCorporate Executive Officer & Executive Director of CMC & Production-
Mr. Tatsuya OkamotoCorporate 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.

No recent news for OPHLF.