Subscribe

Koa Shoji Holdings Co.,Ltd. (9273.T)

JPY781.00 +12.00 (+1.56%)
JP JPX Healthcare Drug Manufacturers - Specialty & Generic
Address 13-15, Hiyoshi 7-chome 223-0061
Yokohama, JP
CEO Toshiyuki Shuto
IPO 2018-06-21
ISIN JP3283420002

Explore sections of this company profile

Description

Koa Shoji Holdings Co.,Ltd., established in 1991 and headquartered in Yokohama, Japan, operates through its subsidiaries, engaging in a diverse array of pharmaceutical activities. The company sources and distributes active pharmaceutical ingredients and their precursors throughout the Japanese market. Additionally, it is involved in the production and commercialization of a range of injectable medications, alongside over-the-counter drugs, with a particular emphasis on vitamin formulations. Koa Shoji Holdings also manufactures and distributes generic pharmaceuticals. Complementing these operations, the firm provides outsourced drug production services and offers specialized packaging solutions for medicinal products.

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
JPY781.00 +12.00 (+1.56%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
92.1K
Beta
0.52
Float Shares
13.52M
Free Float %
32.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.41% -2.75% +2.66% +1.07% +4.94% -0.59% +26.72% +15.83% +10.26% +182.60% +182.60%
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
781.00
DCF (Unlevered) 1,957.62 +150.7%
DCF (Levered) 1,752.68 +124.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.64
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Drug Manufacturers - Specialty & Generic: +6.8%
    +5.1% Q1'26: +5.9% (vs Q1'25)
  • EPS growth Drug Manufacturers - Specialty & Generic: +16.5%
    +16.5% Q1'26: +6.1% (vs Q1'25)
  • FCF margin FCF growth · Drug Manufacturers - Specialty & Generic: +32.3%
    +11.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Drug Manufacturers - Specialty & Generic: +13.0%
    +23.2% Q1'26: +24.9% (vs Q1'25)
  • ROIC Drug Manufacturers - Specialty & Generic: +6.5%
    +23.3% Q1'26: +19.6% (vs Q1'25)
  • Share dilution Drug Manufacturers - Specialty & Generic: +0.0%
    +6.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Drug Manufacturers - Specialty & Generic: -0.10×
    0.40× Q1'26: 0.42× (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 (0.51) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,957.62 Current price: 781.00
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 Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
14.83B
est: 12.78B (+16.0%)
15.21B
est: 15.45B (-1.6%)
16.03B
est: 15.80B (+1.5%)
17.82B
est: 17.80B (+0.1%)
20.35B
est: 20.70B (-1.7%)
22.05B
est: 22.10B (-0.2%)
22.13B
est: 22.90B (-3.3%)
23.27B
est: 24.30B (-4.2%)
25.40B
25.40B – 25.40B
+4.5% YoY
EBITDA
1.80B
est: 2.95B (-39.1%)
1.86B
est: 3.57B (-47.8%)
2.98B
est: 3.65B (-18.4%)
4.05B
est: 4.11B (-1.4%)
4.44B
est: 4.78B (-7.1%)
4.79B
est: 5.11B (-6.1%)
5.11B
est: 6.85B (-25.4%)
6.08B
est: 7.27B (-16.4%)
7.60B
7.60B – 7.60B
+4.5% YoY
EBIT
1.33B
est: 2.54B (-47.5%)
1.34B
est: 3.07B (-56.4%)
2.45B
est: 3.14B (-21.8%)
3.43B
est: 3.53B (-3.0%)
3.76B
est: 4.11B (-8.4%)
4.10B
est: 4.39B (-6.6%)
4.38B
est: 6.29B (-30.4%)
5.39B
est: 6.67B (-19.2%)
6.97B
6.97B – 6.97B
+4.5% YoY
Net Income
734.98M
est: 864.13M (-14.9%)
653.72M
est: 690.74M (-5.4%)
1.75B
est: 1.44B (+21.6%)
2.14B
est: 2.34B (-8.6%)
2.36B
est: 2.55B (-7.6%)
2.69B
est: 2.76B (-2.7%)
2.95B
est: 3.10B (-4.8%)
3.64B
est: 3.51B (+3.7%)
3.72B
3.72B – 3.72B
+6.0% YoY
SGA
2.13B
est: 1.35B (+57.4%)
2.48B
est: 1.63B (+51.7%)
2.34B
est: 1.67B (+40.3%)
2.17B
est: 1.88B (+15.4%)
2.13B
est: 2.19B (-2.8%)
2.19B
est: 2.34B (-6.1%)
2.26B
est: 2.42B (-6.7%)
2.34B
est: 2.57B (-8.8%)
2.68B
2.68B – 2.68B
+4.5% YoY
EPS
6.18
est: 20.52 (-69.9%)
16.50
est: 16.40 (+0.6%)
44.05
est: 34.08 (+29.3%)
53.94
est: 55.50 (-2.8%)
59.55
est: 60.60 (-1.7%)
67.83
est: 65.60 (+3.4%)
74.14
est: 73.50 (+0.9%)
86.38
est: 83.30 (+3.7%)
88.30
88.30 – 88.30
+6.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-11 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-08 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-01 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
702.32M
OE per share TTM
17.24
Owner's Yield
1.93%
Maintenance CapEx ratio
48.96%
Maint CapEx / Avg PPE
36.7%

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 8 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Militia Long/Short Equity ETF ORR 0.14% 188.0K 14.19%
2 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 17.0K 0.45%
3 iShares Core TOPIX ETF 1475.T 0.00% 183.7K 0.05%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 44.8K 0.28%
5 Avantis International Small Cap Value ETF AVDV 0.00% 62.8K 0.36%
6 Dimensional - International Core Equity 2 ETF DFIC 0.00% 38.3K 0.22%
7 Dimensional - International Small Cap ETF DFIS 0.00% 10.2K 0.39%
8 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

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
18.64M
Shares Outstanding
42.12M

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
Miyoko Komatsu MD of Finance & Accounting and Director male
Ritsuko Ohtsuka Executive Vice President, MD, Sustainability Officer & Director female
Teruyuki Tanaka Director of Business Development & Corporate Planning & Director male
Toshihiro Hirono MD & Director male
Toshinori Koyama Executive MD of Sales & Director male
Toshiyuki Shuto President, Chief Executive Officer & Chairman of the Board of Directors male
Yuki Toyoda Executive Officer & GM of the General Affairs Department
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