Subscribe

Sugi Holdings Co.,Ltd. (7649.T)

JPY3,178.00 -109.00 (-3.32%)
JP JPX Healthcare Medical - Pharmaceuticals
Address 62-1 Shine Yokonemachi 474-0011
Obu, JP
CEO Katsunori Sugiura
IPO 2001-07-26
ISIN JP3397060009

Explore sections of this company profile

Also trades on Other OTC · SGIPF (USD) Tokyo Stock Exchange · 7649.T (JPY)
Description

Headquartered in Obu, Japan, Sugi Holdings Co.,Ltd. was established in 1976. This Japanese enterprise primarily operates a network of drugstores across the country. In addition to its retail activities, the company extends its offerings to include visiting nursing services and home care support. By June 1, 2019, Sugi Holdings had expanded its store count to 1,190 locations.

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
JPY3,178.00 -109.00 (-3.32%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
778.5K
Beta
0.32
Float Shares
99.39M
Free Float %
54.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.56% -4.08% -12.06% -23.33% -25.33% -24.90% -13.12% +41.15% -4.21% +45.38% +482.02%
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
3,178.00
DCF (Unlevered) 3,723.02 +17.1%
DCF (Levered) 3,797.15 +19.5%
Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 6 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.59
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Pharmaceuticals: +9.5%
    +17.9% Q1'26: +6.9% (vs Q1'25)
  • EPS growth Medical - Pharmaceuticals: +18.1%
    +16.9% Q1'26: +40.6% (vs Q1'25)
  • FCF margin Medical - Pharmaceuticals: +29.9%
    +1.6% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Medical - Pharmaceuticals: +4.8%
    +4.4% Q1'26: +5.5% (vs Q1'25)
  • ROIC Medical - Pharmaceuticals: +6.0%
    +10.4% Q1'26: +16.0% (vs Q1'25)
  • Share dilution Medical - Pharmaceuticals: -0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Medical - Pharmaceuticals: -0.11×
    0.85× Q1'26: 1.20× (vs Q1'25)
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 (0.35) × ERP
WACC = 84% × Ke + 16% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,723.02 Current price: 3,178.00
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 Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
8 Rev. Ana.
8 EPS Ana.
Feb 2027
7 Rev. Ana.
6 EPS Ana.
Feb 2028
7 Rev. Ana.
7 EPS Ana.
Feb 2029
3 Rev. Ana.
3 EPS Ana.
Feb 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
383.64B
est: 384.43B (-0.2%)
414.89B
est: 411.94B (+0.7%)
430.80B
est: 430.98B (0.0%)
457.05B
est: 453.63B (+0.8%)
488.46B
est: 487.38B (+0.2%)
541.96B
est: 535.48B (+1.2%)
602.51B
est: 600.20B (+0.4%)
625.48B
est: 626.49B (-0.2%)
667.65B
est: 668.27B (-0.1%)
744.48B
est: 767.59B (-3.0%)
878.02B
est: 873.35B (+0.5%)
1.01T
1.00T – 1.02T
+15.5% YoY
1.10T
1.08T – 1.13T
+9.0% YoY
1.20T
1.17T – 1.29T
+9.1% YoY
1.27T
1.25T – 1.30T
+6.2% YoY
1.27T
1.24T – 1.33T
-0.6% YoY
EBITDA
25.86B
est: 24.42B (+5.9%)
28.12B
est: 26.17B (+7.4%)
28.15B
est: 27.38B (+2.8%)
31.04B
est: 28.82B (+7.7%)
33.47B
est: 30.96B (+8.1%)
38.36B
est: 34.02B (+12.8%)
41.48B
est: 38.13B (+8.8%)
38.74B
est: 39.80B (-2.7%)
40.56B
est: 42.45B (-4.5%)
46.24B
est: 48.63B (-4.9%)
56.18B
est: 55.33B (+1.5%)
63.91B
63.38B – 64.56B
+15.5% YoY
69.67B
68.52B – 71.36B
+9.0% YoY
76.04B
73.88B – 81.77B
+9.1% YoY
80.72B
79.26B – 82.18B
+6.2% YoY
80.26B
78.43B – 84.32B
-0.6% YoY
EBIT
20.91B
est: 17.32B (+20.7%)
22.85B
est: 18.56B (+23.1%)
22.55B
est: 19.42B (+16.1%)
24.58B
est: 20.44B (+20.3%)
26.08B
est: 21.96B (+18.8%)
29.95B
est: 24.13B (+24.1%)
31.54B
est: 27.04B (+16.6%)
27.47B
est: 28.23B (-2.7%)
28.20B
est: 30.11B (-6.3%)
32.12B
est: 33.93B (-5.3%)
38.31B
est: 38.60B (-0.8%)
44.59B
44.22B – 45.05B
+15.5% YoY
48.61B
47.81B – 49.79B
+9.0% YoY
53.06B
51.54B – 57.05B
+9.1% YoY
56.32B
55.30B – 57.34B
+6.2% YoY
55.99B
54.72B – 58.83B
-0.6% YoY
Net Income
12.86B
est: 12.51B (+2.8%)
14.61B
est: 14.19B (+2.9%)
14.95B
est: 13.40B (+11.5%)
16.41B
est: 15.10B (+8.7%)
17.94B
est: 15.81B (+13.5%)
20.78B
est: 18.44B (+12.7%)
21.12B
est: 21.64B (-2.4%)
19.39B
est: 18.70B (+3.7%)
19.01B
est: 18.69B (+1.7%)
21.98B
est: 22.54B (-2.5%)
25.69B
est: 26.27B (-2.2%)
44.98B
43.51B – 46.82B
+71.2% YoY
33.35B
31.61B – 35.41B
-25.9% YoY
36.81B
34.83B – 39.11B
+10.4% YoY
40.13B
36.79B – 41.15B
+9.0% YoY
44.54B
43.22B – 47.47B
+11.0% YoY
SGA
84.76B
est: 98.31B (-13.8%)
92.60B
est: 105.34B (-12.1%)
97.18B
est: 110.21B (-11.8%)
106.80B
est: 116.00B (-7.9%)
116.48B
est: 124.64B (-6.5%)
132.42B
est: 136.94B (-3.3%)
147.59B
est: 153.49B (-3.8%)
159.35B
est: 160.21B (-0.5%)
170.87B
est: 170.89B (0.0%)
192.22B
est: 200.11B (-3.9%)
232.48B
est: 227.68B (+2.1%)
262.98B
260.82B – 265.69B
+15.5% YoY
286.71B
281.96B – 293.66B
+9.0% YoY
312.93B
304.01B – 336.49B
+9.1% YoY
332.18B
326.17B – 338.20B
+6.2% YoY
330.27B
322.76B – 347.00B
-0.6% YoY
EPS
67.71
est: 69.15 (-2.1%)
76.89
est: 78.43 (-2.0%)
78.69
est: 74.06 (+6.2%)
86.40
est: 83.44 (+3.5%)
95.91
est: 87.34 (+9.8%)
112.07
est: 101.89 (+10.0%)
113.89
est: 119.57 (-4.7%)
104.56
est: 103.34 (+1.2%)
103.82
est: 103.27 (+0.5%)
121.46
est: 124.55 (-2.5%)
141.96
est: 142.57 (-0.4%)
247.24
240.45 – 258.71
+73.4% YoY
185.22
174.65 – 195.66
-25.1% YoY
205.10
192.48 – 216.13
+10.7% YoY
218.21
203.27 – 227.41
+6.4% YoY
246.10
238.83 – 262.31
+12.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-28 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-27 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-26 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-25 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-22 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-21 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-20 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-19 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-18 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-15 A 4/5 4/5 5/5 5/5 2/5 3/5 3/5
2026-05-14 A 4/5 4/5 5/5 5/5 2/5 3/5 3/5
2026-05-13 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-12 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-11 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-08 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-07 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-01 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-30 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-28 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-27 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-24 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-15 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-14 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-13 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-10 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
19.66B
OE per share TTM
108.63
Owner's Yield
3.95%
Maintenance CapEx ratio
76.90%
Maint CapEx / Avg PPE
13.6%

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.

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
5.57M
Shares Outstanding
180.97M

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
Katsunori Sugiura President & Representative Director male
Makoto Kasai Executive Managing Officer & CFO male
Mari Konagaya Executive Managing Officer & GM of Legal Affairs Department
Shigeki Mori Executive Managing Officer & Chief HR Officer
Shinya Sugiura Executive Vice President & 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