ランキングに戻る

Ono Pharmaceutical Co., Ltd. (OPHLF)

POSITIVE
HealthcareDrug Manufacturers - GeneralJapan

ファンダメンタル

78

株価

$2459.00

時価総額

$1.15T

パート1 · 企業の価値

概要

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.

収益の仕組み

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.

競争優位性(moat)

特許・ライセンス · 狭い

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.

需要を左右する要因

ディフェンシブ

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.

主なリスク

  • 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.

顧客集中度

主要顧客が売上高の29%を占める

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.

強気材料

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.

弱気材料

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 2026年8月18日

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.

貸借対照表と流動性

売上高

$504.41B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

純利益

$76.24B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

フリーキャッシュフロー

$120.53B

自己資本合計

$866.83B

負債合計

$117.10B

流動比率

3.28

利払い倍率

-

負債/EBITDA

0.85

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

適正価値

適正価値

$2428.13

現在株価

$2459.00

安全マージン

-1.3%

適正価値レンジ

$1578.28 - $3277.97

推定方法

Analyst Target:$2508.33
DCF:$4212.85
PE-based:$2335.54
Graham Growth:$1109.66
EPV:$1980.45
アナリスト・コンセンサス:保有 (3B / 10H / 7S)
直近の決算サプライズ:+42.71%

バリュエーション指標

P/E レシオ

15.06

ROE

9.3%

P/B レシオ

1.32

P/FCF

9.53

粗利益率

73.6%

ROIC

10.7%

収益性レーダー

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.

ファンダメンタル分析基準

合格(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%

不合格(4)

  • Price CAGR 0.58%
  • Analyst Consensus 15% Buy
  • Earnings Surprise avg -9.1%
  • Piotroski F-Score 2/9

データなし(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-スコア

2/9

重大な財務上の懸念

score
criteria

利益の質

1.93

高品質:利益はキャッシュに裏付けられている

株式希薄化

-

株式を買い戻している。株主に友好的

ガバナンス

経営陣

氏名役職年齢
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.-

監査リスク

1

取締役会リスク

4

報酬リスク

1

株主権利リスク

1

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

Latest News

Recent headlines for OPHLF, sourced from Markets Gazette.

No recent news for OPHLF.