返回排名列表

Ono Pharmaceutical Co., Ltd. (OPHLF)

合理估值
HealthcareDrug Manufacturers - GeneralJapan

基本面

89

价格

$2333.00

市值

$1.15T

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

护城河

专利与许可 · 狭窄

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.

需求驱动因素

防御型

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.

主要风险

  • 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.

客户集中度

主要客户占营收的29%

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.

看多理由

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.

看空理由

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

Compare

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

P/E: 116.2Score: 63Market cap: $366.84B

Its PD-1 antibody Keytruda fights Ono's Opdivo indication by indication for the same oncologists and the same cancer patients, in Japan above all.

P/E: 24.6Score: 61Market cap: $255.21B

Its checkpoint inhibitor Imfinzi and its lung-cancer franchise compete directly with Opdivo in the same tumour types, and the two companies have also ended their Japanese co-promotion of Forxiga.

Chugai Pharmaceutical Co., Ltd. (中外製薬)4519

The leading oncology company in the Japanese hospital market, it sells the PD-L1 antibody Tecentriq and a broad cancer portfolio to the same prescribers Ono calls on.

Daiichi Sankyo Company, Limited (第一三共)4568

Competes for the same Japanese and global oncology budgets with its antibody-drug conjugates such as Enhertu, which often replace or displace chemo-immunotherapy regimens built around Opdivo.

Astellas Pharma Inc. (アステラス製薬)4503

A Japanese pharmaceutical group of similar footprint, competing for the same domestic prescription revenue in oncology and specialty care with products such as Xtandi and Padcev.

资产负债表与流动性

营收

$504.41B

截至最近已公布季度的最近12个月 — 根据每股指标估算

净利润

$76.24B

截至最近已公布季度的最近12个月 — 根据每股指标估算

自由现金流

$120.53B

股东权益合计

$866.83B

负债合计

$117.10B

流动比率

3.28

利息覆盖率

-

债务/EBITDA

0.85

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$2391.08

当前价格

$2333.00

安全边际

+2.4%

公允价值区间

$1554.20 - $3227.96

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$2508.33
现金流折现法(DCF):$4096.88
市盈率法(P/E):$2290.12
格雷厄姆成长公式:$1110.56
盈利能力价值(EPV):$1941.36
合理市净率(P/B):$1937.99
股息折现模型(戈登模型):$1754.09
P/FFO(运营资金):数据不足,无法计算
周期中段收益:数据不足,无法计算
市销率法(P/S):$4229.20
分析师共识:持有 (3B / 10H / 7S)
最近财报超预期:+42.71%

估值指标

市盈率(P/E)

14.23

ROE

9.3%

市净率(P/B)

1.25

P/FCF

9.55

毛利率

73.6%

ROIC

10.7%

盈利能力雷达图

价值创造(经济护城河)

ROIC

10.7%

WACC

7.9%

ROIC − WACC

+2.8 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(16)

  • ROIC 10.7%
  • Gross Margin 73.6%
  • P/FCF 9.55
  • P/B Ratio 1.25
  • 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%

未通过(4)

  • Price CAGR 0.42%
  • Analyst Consensus 15% Buy
  • Earnings Surprise avg -9.1%
  • Piotroski F-Score 2/9

不可用(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-评分

2/9

存在严重财务隐患

score
criteria

盈利质量

1.93

高质量:盈利有现金流支撑

股权稀释

-

正在回购股份,对股东友好

机构持股

该公司暂无机构申报数据。

公司治理

管理团队

姓名职位年龄
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.-

审计风险

1

董事会风险

4

薪酬风险

1

股东权利风险

1

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

Latest News

Recent headlines for OPHLF, sourced from Markets Gazette.

No recent news for OPHLF.