Subscribe

Ain Holdings Inc. (9627.T)

JPY5,645.00 +53.00 (+0.95%)
JP JPX Healthcare Medical - Pharmaceuticals
Address 5-2-4-30, Higashisapporo 003-0005
Sapporo, JP
CEO Shoichi Shudo
Website ainj.co.jp
IPO 2007-12-28
ISIN JP3105250009

Explore sections of this company profile

Description

Ain Holdings Inc. is a Japanese corporation primarily involved in pharmaceutical dispensing and the management of cosmetic and drug retail outlets. Its dispensing pharmacy division oversees numerous pharmacies, distributes generic medicines, and offers both personnel placement and advisory services. Concurrently, the cosmetic and drug store segment manages stores operating under the AINZ & TULPE brand. The company's other operations include running various retail establishments and engaging in real estate rental. As of April 30, 2021, Ain Holdings operated 1,065 dispensing pharmacies and 69 cosmetic and drug stores. Established in 1969, the company was formerly known as Ain Pharmaciez Inc. before adopting its current name in November 2015, and its headquarters are located in Sapporo, 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
JPY5,645.00 +53.00 (+0.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
152.7K
Beta
0.26
Float Shares
23.26M
Free Float %
66.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.99% -2.71% +3.00% +3.58% -13.76% -14.39% +7.38% +9.12% -18.48% -22.27% +598.34%
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
5,645.00
DCF (Unlevered) 40,971.80 +625.8%
DCF (Levered) 40,455.34 +616.7%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 2 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
2.13
Grey zone
Piotroski F-Score
3 / 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
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Pharmaceuticals: +7.8%
    +41.8% Q2'26: +44.2% (vs Q2'25)
  • EPS growth Medical - Pharmaceuticals: +20.2%
    +86.0% Q2'26: +269.2% (vs Q2'25)
  • FCF margin FCF growth · Medical - Pharmaceuticals: +43.3%
    +3.5% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Medical - Pharmaceuticals: +6.8%
    +4.6% Q2'26: +7.5% (vs Q2'25)
  • ROIC Medical - Pharmaceuticals: +6.1%
    +7.7% Q2'26: +18.6% (vs Q2'25)
  • Share dilution Medical - Pharmaceuticals: +0.0%
    +0.2% Q2'26: +0.2% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Pharmaceuticals: 0.21×
    3.30× Q2'26: 2.23× (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 (0.36) × ERP
WACC = 54% × Ke + 46% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 40,678.30 Current price: 5,645.00
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 Apr 2015
actual
Apr 2016
actual
Apr 2017
actual
Apr 2018
actual
Apr 2019
actual
Apr 2020
actual
Apr 2021
actual
Apr 2022
actual
Apr 2023
actual
Apr 2024
actual
Apr 2025
actual
Apr 2026
5 Rev. Ana.
6 EPS Ana.
Apr 2027
6 Rev. Ana.
6 EPS Ana.
Apr 2028
5 Rev. Ana.
5 EPS Ana.
Apr 2029
2 Rev. Ana.
2 EPS Ana.
Apr 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
187.90B
est: 189.10B (-0.6%)
234.84B
est: 226.76B (+3.6%)
248.11B
est: 251.00B (-1.2%)
268.39B
est: 270.52B (-0.8%)
275.60B
est: 273.91B (+0.6%)
292.62B
est: 292.99B (-0.1%)
297.31B
est: 299.39B (-0.7%)
316.25B
est: 319.65B (-1.1%)
358.74B
est: 358.54B (+0.1%)
399.82B
est: 408.77B (-2.2%)
456.80B
est: 457.70B (-0.2%)
648.53B
646.31B – 653.66B
+41.7% YoY
732.90B
717.70B – 765.60B
+13.0% YoY
788.08B
785.64B – 790.51B
+7.5% YoY
888.47B
870.04B – 928.11B
+12.7% YoY
955.55B
935.73B – 998.18B
+7.5% YoY
EBITDA
16.00B
est: 13.25B (+20.8%)
20.53B
est: 15.89B (+29.3%)
21.91B
est: 17.59B (+24.6%)
26.96B
est: 18.95B (+42.2%)
24.13B
est: 19.19B (+25.7%)
24.51B
est: 20.53B (+19.4%)
19.43B
est: 20.98B (-7.4%)
22.09B
est: 22.39B (-1.4%)
25.77B
est: 25.12B (+2.6%)
30.00B
est: 29.38B (+2.1%)
31.14B
est: 32.90B (-5.4%)
46.61B
46.45B – 46.98B
+41.7% YoY
52.68B
51.58B – 55.03B
+13.0% YoY
56.64B
56.47B – 56.82B
+7.5% YoY
63.86B
62.53B – 66.71B
+12.7% YoY
68.68B
67.26B – 71.74B
+7.5% YoY
EBIT
11.17B
est: 7.84B (+42.5%)
14.34B
est: 9.40B (+52.6%)
14.56B
est: 10.40B (+40.0%)
19.42B
est: 11.21B (+73.2%)
16.04B
est: 11.35B (+41.3%)
16.07B
est: 12.14B (+32.3%)
10.75B
est: 12.41B (-13.4%)
13.16B
est: 13.25B (-0.6%)
15.93B
est: 14.86B (+7.2%)
19.12B
est: 17.68B (+8.1%)
16.97B
est: 19.80B (-14.3%)
28.05B
27.96B – 28.28B
+41.7% YoY
31.70B
31.05B – 33.12B
+13.0% YoY
34.09B
33.99B – 34.20B
+7.5% YoY
38.43B
37.64B – 40.15B
+12.7% YoY
41.34B
40.48B – 43.18B
+7.5% YoY
Net Income
6.20B
est: 6.53B (-5.1%)
7.92B
est: 8.73B (-9.3%)
7.95B
est: 9.25B (-14.1%)
10.57B
est: 10.72B (-1.4%)
9.03B
est: 10.40B (-13.2%)
9.18B
est: 9.23B (-0.5%)
6.70B
est: 5.92B (+13.0%)
7.09B
est: 8.91B (-20.4%)
9.24B
est: 9.51B (-2.9%)
11.40B
est: 10.90B (+4.6%)
9.26B
est: 10.66B (-13.1%)
14.07B
12.67B – 17.36B
+32.1% YoY
15.70B
15.02B – 16.90B
+11.6% YoY
18.24B
16.26B – 19.13B
+16.2% YoY
19.67B
17.45B – 21.83B
+7.8% YoY
21.63B
21.05B – 22.89B
+10.0% YoY
SGA
14.70B
est: 13.30B (+10.6%)
19.33B
est: 15.95B (+21.2%)
21.87B
est: 17.65B (+23.9%)
22.43B
est: 19.02B (+17.9%)
22.66B
est: 19.26B (+17.7%)
23.56B
est: 20.60B (+14.3%)
28.03B
est: 21.05B (+33.1%)
27.88B
est: 22.48B (+24.0%)
29.73B
est: 25.21B (+17.9%)
30.47B
est: 36.08B (-15.5%)
45.55B
est: 40.39B (+12.8%)
57.23B
57.04B – 57.69B
+41.7% YoY
64.68B
63.34B – 67.57B
+13.0% YoY
69.55B
69.33B – 69.76B
+7.5% YoY
78.41B
76.78B – 81.91B
+12.7% YoY
84.33B
82.58B – 88.09B
+7.5% YoY
EPS
195.45
est: 186.36 (+4.9%)
249.69
est: 249.08 (+0.2%)
250.71
est: 264.11 (-5.1%)
310.07
est: 305.85 (+1.4%)
254.86
est: 296.89 (-14.2%)
259.09
est: 263.40 (-1.6%)
189.03
est: 169.09 (+11.8%)
201.46
est: 254.16 (-20.7%)
262.86
est: 270.48 (-2.8%)
324.63
est: 310.73 (+4.5%)
264.31
est: 299.48 (-11.7%)
403.75
361.48 – 495.35
+34.8% YoY
450.72
428.72 – 482.24
+11.6% YoY
516.25
463.93 – 545.93
+14.5% YoY
560.45
498.00 – 622.90
+8.6% YoY
617.40
600.75 – 653.21
+10.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-11 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-10 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-09 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-08 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-05 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-04 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-03 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-02 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-06-01 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-29 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-28 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-27 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-26 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-25 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-22 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-21 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-20 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-19 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-18 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-15 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-14 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-13 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-12 A- 4/5 5/5 4/5 4/5 1/5 2/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
7.37B
OE per share TTM
210.35
Owner's Yield
3.70%
Maintenance CapEx ratio
161.49%
Maint CapEx / Avg PPE
10.6%

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.

ETF Ownership

Top ETFs holding this stock Held by 82 ETFs in our universe

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
2.60M
Shares Outstanding
35.12M

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
Azusa Morisawa Senior Executive Officer & Division Manager of Corporate Audit Officer
Hidehiro Awaji Senior Executive Officer male
Hideki Fujiwara Senior Executive Officer & Division Manager of Operational Support
Kaori Ishikawa Senior Executive Officer & Deputy Division Manager of Retail Operations Management female
Kiichi Otani President & Representative Director male
Miya Oishi Representative Senior MD & Director female
Nobuyuki Takakura Division Manager of Sustainability Management & Director male
Rieko Kimei Division Manager of Personnel & Director female
Shoichi Shudo Chairperson of the Board of Directors & Representative Senior MD male
Toshihide Mizushima Representative Senior MD, Division Manager of Retail Operations Management & 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