Subscribe

Kusuri No Aoki Holdings Co., Ltd. (3549.T)

JPY3,779.00 +34.00 (+0.91%)
JP JPX Healthcare Medical - Pharmaceuticals
Address No. 1 block, 4 blocks, Yokoemachi 924-8510
Hakusan, JP
CEO Hironori Aoki
IPO 2006-02-17
ISIN JP3266190002

Explore sections of this company profile

Description

Founded in 1999 and headquartered in Hakusan, Japan, Kusuri No Aoki Holdings Co., Ltd. primarily engages in the sale and dispensing of medications, cosmetics, and various everyday consumer products across Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,779.00 +34.00 (+0.91%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
253.8K
Beta
0.02
Float Shares
21.02M
Free Float %
22.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.12% -4.54% -7.69% -14.69% -11.28% -23.47% -1.92% +47.74% +35.43% +61.51% +2,829.94%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,779.00
Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 5 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.95
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Pharmaceuticals: +7.8%
    +13.0% Q2'26: +11.2% (vs Q2'25)
  • EPS growth Medical - Pharmaceuticals: +20.2%
    +1.5% Q2'26: -49.4% (vs Q2'25)
  • FCF margin FCF growth · Medical - Pharmaceuticals: +43.3%
    +4.0% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Medical - Pharmaceuticals: +6.8%
    +4.8% Q2'26: +3.9% (vs Q2'25)
  • ROIC Medical - Pharmaceuticals: +6.1%
    +8.3% Q2'26: +7.0% (vs Q2'25)
  • Share dilution Medical - Pharmaceuticals: +0.0%
    -5.1% Q2'26: -9.9% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Pharmaceuticals: 0.21×
    3.49× Q2'26: 3.76× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.02) × ERP
WACC = 78% × Ke + 22% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3,779.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric May 2015
actual
May 2016
actual
May 2017
actual
May 2018
actual
May 2019
actual
May 2020
actual
May 2021
actual
May 2022
actual
May 2023
actual
May 2024
actual
May 2025
actual
May 2026
5 Rev. Ana.
5 EPS Ana.
May 2027
5 Rev. Ana.
5 EPS Ana.
May 2028
4 Rev. Ana.
4 EPS Ana.
May 2029
1 Rev. Ana.
1 EPS Ana.
May 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
134.99B
est: 134.20B (+0.6%)
163.46B
est: 162.27B (+0.7%)
188.74B
est: 190.43B (-0.9%)
221.29B
est: 221.20B (+0.0%)
250.89B
est: 252.88B (-0.8%)
300.17B
est: 298.92B (+0.4%)
305.88B
est: 303.30B (+0.9%)
328.34B
est: 332.75B (-1.3%)
378.87B
est: 378.86B (+0.0%)
436.88B
est: 449.77B (-2.9%)
501.47B
est: 498.74B (+0.5%)
566.47B
561.20B – 569.00B
+13.6% YoY
635.54B
611.47B – 649.70B
+12.2% YoY
696.48B
670.10B – 712.00B
+9.6% YoY
753.50B
753.50B – 753.50B
+8.2% YoY
806.14B
775.61B – 824.10B
+7.0% YoY
EBITDA
10.40B
est: 10.13B (+2.7%)
12.46B
est: 12.25B (+1.8%)
15.13B
est: 14.37B (+5.2%)
17.15B
est: 16.70B (+2.7%)
19.69B
est: 19.09B (+3.1%)
22.63B
est: 22.56B (+0.3%)
24.10B
est: 22.89B (+5.3%)
23.76B
est: 25.12B (-5.4%)
28.74B
est: 28.60B (+0.5%)
32.00B
est: 35.99B (-11.1%)
39.18B
est: 39.91B (-1.8%)
45.33B
44.91B – 45.53B
+13.6% YoY
50.85B
48.93B – 51.99B
+12.2% YoY
55.73B
53.62B – 56.97B
+9.6% YoY
60.29B
60.29B – 60.29B
+8.2% YoY
64.51B
62.06B – 65.94B
+7.0% YoY
EBIT
7.78B
est: 6.46B (+20.4%)
9.04B
est: 7.81B (+15.7%)
10.85B
est: 9.16B (+18.4%)
12.26B
est: 10.64B (+15.1%)
14.15B
est: 12.17B (+16.3%)
16.36B
est: 14.38B (+13.7%)
16.62B
est: 14.59B (+13.9%)
14.75B
est: 16.01B (-7.9%)
17.03B
est: 18.23B (-6.6%)
19.93B
est: 24.32B (-18.0%)
25.97B
est: 26.96B (-3.7%)
30.63B
30.34B – 30.76B
+13.6% YoY
34.36B
33.06B – 35.13B
+12.2% YoY
37.66B
36.23B – 38.49B
+9.6% YoY
40.74B
40.74B – 40.74B
+8.2% YoY
43.58B
41.93B – 44.56B
+7.0% YoY
Net Income
5.21B
est: 5.22B (-0.2%)
6.50B
est: 7.10B (-8.4%)
8.18B
est: 7.98B (+2.5%)
8.82B
est: 9.17B (-3.7%)
10.65B
est: 10.85B (-1.8%)
12.42B
est: 11.71B (+6.0%)
12.06B
est: 12.72B (-5.2%)
9.84B
est: 11.36B (-13.4%)
12.33B
est: 14.68B (-16.0%)
12.31B
est: 12.77B (-3.6%)
17.79B
est: 17.57B (+1.2%)
18.13B
16.39B – 18.88B
+3.2% YoY
19.43B
17.80B – 20.94B
+7.2% YoY
20.90B
19.54B – 22.98B
+7.6% YoY
24.24B
23.28B – 25.20B
+16.0% YoY
27.08B
25.75B – 27.87B
+11.7% YoY
SGA
25.46B
est: 22.04B (+15.5%)
28.56B
est: 26.65B (+7.2%)
35.54B
est: 31.28B (+13.6%)
42.18B
est: 36.34B (+16.1%)
48.82B
est: 41.54B (+17.5%)
61.48B
est: 49.10B (+25.2%)
66.20B
est: 49.82B (+32.9%)
66.91B
est: 54.66B (+22.4%)
79.35B
est: 62.23B (+27.5%)
87.73B
est: 89.20B (-1.7%)
93.87B
est: 98.91B (-5.1%)
112.34B
111.30B – 112.84B
+13.6% YoY
126.04B
121.27B – 128.85B
+12.2% YoY
138.13B
132.89B – 141.20B
+9.6% YoY
149.43B
149.43B – 149.44B
+8.2% YoY
159.87B
153.82B – 163.44B
+7.0% YoY
EPS
55.46
est: 51.51 (+7.7%)
69.03
est: 70.05 (-1.5%)
86.74
est: 78.74 (+10.2%)
93.41
est: 90.40 (+3.3%)
112.62
est: 106.98 (+5.3%)
131.26
est: 115.48 (+13.7%)
127.51
est: 125.43 (+1.7%)
104.01
est: 112.01 (-7.1%)
130.30
est: 144.63 (-9.9%)
130.10
est: 134.96 (-3.6%)
175.42
est: 177.67 (-1.3%)
189.29
169.24 – 194.96
+6.5% YoY
203.32
183.83 – 216.24
+7.4% YoY
223.17
201.77 – 237.35
+9.8% YoY
252.90
240.45 – 260.23
+13.3% YoY
279.70
265.93 – 287.80
+10.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-28 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-27 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-26 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-25 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-22 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-21 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-20 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-19 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-18 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-15 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-14 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-05-13 B- 3/5 1/5 4/5 4/5 1/5 2/5 3/5
2026-05-12 B- 3/5 1/5 4/5 4/5 1/5 2/5 3/5
2026-05-11 B- 3/5 1/5 4/5 4/5 1/5 2/5 3/5
2026-05-08 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-01 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-27 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-24 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-22 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-21 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
20.21B
OE per share TTM
200.07
Owner's Yield
6.14%
Maintenance CapEx ratio
129.23%
Maint CapEx / Avg PPE
33.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 93 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI Japan Small-Cap ETF SCJ 0.06% 164.5K 0.50%
2 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.06% 341.2K 0.58%
3 Dimensional - International Vector Equity ETF DXIV 0.04% 71.7K 0.53%
4 Schwab Fundamental International Small Company Index ETF FNDC 0.03% 1.01M 0.39%
5 iShares JPX-Nikkei 400 ETF JPXN 0.03% 41.2K 0.48%
6 Avantis International Small Cap Equity ETF AVDS 0.03% 86.7K 0.30%
7 Dimensional - International Small Cap ETF DFIS 0.03% 1.55M 0.39%
8 Vanguard International Dividend Appreciation ETF VIGI 0.03% 2.33M 0.07%
9 Invesco JPX-Nikkei 400 UCITS ETF N400.L 0.02% 48.3K 0.19%
10 Invesco JPX-Nikkei 400 UCITS ETF N4US.L 0.02% 48.4K 0.19%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.72M
Shares Outstanding
94.96M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hironori Aoki Chairman of the Board, President & Chief Executive Officer male
Hitoshi Iijima MD & Director male
Takanori Aoki Executive Vice President & Director male
Yasutoshi Aoki Chief Advisor & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits