Subscribe

Sundrug Co.,Ltd. (9989.T)

JPY3,809.00 -29.00 (-0.76%)
JP JPX Healthcare Medical - Pharmaceuticals
Address 1-38-1, Wakamatsucho 183-0005
Fuchu, JP
CEO Hiroshi Sadakata
IPO 2001-01-04
ISIN JP3336600006

Explore sections of this company profile

Also trades on Other OTC · SDGCF (USD) Tokyo Stock Exchange · 9989.T (JPY)
Description

Sundrug Co.,Ltd. is a Japanese retail entity primarily focused on operating and managing drugstores and prescription-filling pharmacies throughout the country. Diversifying its retail footprint, the company also oversees a network of discount stores that feature an extensive array of general merchandise. These outlets provide customers with a broad selection, including fresh and packaged foods, personal care products, cosmetics, clothing, household appliances, vehicle accessories, sporting equipment, alcoholic beverages, and even kerosene, in addition to over-the-counter pharmaceutical items. The enterprise was founded in 1957 and its corporate headquarters are located in Fuchu, 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
JPY3,809.00 -29.00 (-0.76%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
493.0K
Beta
0.11
Float Shares
67.82M
Free Float %
58.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.11% +0.73% -2.27% -10.67% -11.72% -12.67% -17.59% -11.80% +4.87% -12.93% +720.60%
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
3,809.00
DCF (Unlevered) 6,432.37 +68.9%
DCF (Levered) 4,010.81 +5.3%

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) 57% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 2 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.54
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: +7.8%
    +5.1% Q1'26: +4.3% (vs Q1'25)
  • EPS growth Medical - Pharmaceuticals: +20.2%
    +2.1% Q1'26: +3.5% (vs Q1'25)
  • FCF margin FCF growth · Medical - Pharmaceuticals: +43.3%
    +2.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Medical - Pharmaceuticals: +6.8%
    +5.6% Q1'26: +2.6% (vs Q1'25)
  • ROIC Medical - Pharmaceuticals: +6.1%
    +12.2% Q1'26: +5.9% (vs Q1'25)
  • Share dilution Medical - Pharmaceuticals: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Pharmaceuticals: 0.21×
    0.74× Q1'26: 1.17× (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 (0.12) × ERP
WACC = 90% × Ke + 10% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6,412.09 Current price: 3,809.00
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 Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
7 Rev. Ana.
7 EPS Ana.
Mar 2027
5 Rev. Ana.
5 EPS Ana.
Mar 2028
7 Rev. Ana.
7 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
445.82B
est: 446.84B (-0.2%)
503.77B
est: 502.09B (+0.3%)
528.39B
est: 529.25B (-0.2%)
564.22B
est: 562.92B (+0.2%)
588.07B
est: 587.91B (+0.0%)
617.77B
est: 614.62B (+0.5%)
634.31B
est: 635.12B (-0.1%)
648.73B
est: 649.97B (-0.2%)
690.46B
est: 689.27B (+0.2%)
751.78B
est: 764.20B (-1.6%)
801.81B
est: 801.58B (+0.0%)
841.98B
833.02B – 881.66B
+5.0% YoY
907.48B
890.13B – 925.82B
+7.8% YoY
952.28B
917.15B – 1.01T
+4.9% YoY
970.80B
943.33B – 1.01T
+1.9% YoY
1.01T
985.31B – 1.06T
+4.4% YoY
EBITDA
32.15B
est: 32.64B (-1.5%)
39.44B
est: 36.67B (+7.6%)
41.34B
est: 38.65B (+6.9%)
43.87B
est: 41.11B (+6.7%)
43.48B
est: 42.94B (+1.3%)
44.97B
est: 44.89B (+0.2%)
46.01B
est: 46.39B (-0.8%)
44.26B
est: 47.47B (-6.8%)
49.52B
est: 50.34B (-1.6%)
56.24B
est: 68.84B (-18.3%)
61.89B
est: 72.20B (-14.3%)
75.84B
75.04B – 79.42B
+5.0% YoY
81.74B
80.18B – 83.39B
+7.8% YoY
85.78B
82.61B – 91.35B
+4.9% YoY
87.45B
84.97B – 91.23B
+1.9% YoY
91.34B
88.75B – 95.29B
+4.4% YoY
EBIT
25.92B
est: 24.71B (+4.9%)
33.03B
est: 27.76B (+19.0%)
34.06B
est: 29.26B (+16.4%)
36.08B
est: 31.13B (+15.9%)
35.23B
est: 32.51B (+8.4%)
36.61B
est: 33.99B (+7.7%)
37.35B
est: 35.12B (+6.3%)
34.05B
est: 35.94B (-5.3%)
37.45B
est: 38.11B (-1.7%)
41.00B
est: 45.32B (-9.5%)
44.50B
est: 47.53B (-6.4%)
49.93B
49.40B – 52.28B
+5.0% YoY
53.81B
52.78B – 54.90B
+7.8% YoY
56.47B
54.39B – 60.14B
+4.9% YoY
57.57B
55.94B – 60.06B
+1.9% YoY
60.13B
58.43B – 62.73B
+4.4% YoY
Net Income
16.36B
est: 15.81B (+3.5%)
21.57B
est: 20.61B (+4.6%)
23.31B
est: 23.23B (+0.4%)
24.83B
est: 24.93B (-0.4%)
23.93B
est: 24.14B (-0.9%)
23.69B
est: 25.15B (-5.8%)
25.33B
est: 25.60B (-1.0%)
23.85B
est: 24.55B (-2.8%)
25.70B
est: 26.31B (-2.3%)
29.13B
est: 29.52B (-1.3%)
30.75B
est: 31.40B (-2.1%)
31.71B
30.31B – 32.28B
+1.0% YoY
34.47B
33.74B – 36.14B
+8.7% YoY
36.57B
34.37B – 39.54B
+6.1% YoY
36.50B
35.20B – 38.60B
-0.2% YoY
38.18B
36.78B – 40.33B
+4.6% YoY
SGA
82.31B
est: 69.10B (+19.1%)
90.87B
est: 77.64B (+17.0%)
96.51B
est: 81.84B (+17.9%)
104.62B
est: 87.04B (+20.2%)
111.67B
est: 90.91B (+22.8%)
118.00B
est: 95.04B (+24.2%)
120.88B
est: 98.21B (+23.1%)
122.45B
est: 100.51B (+21.8%)
134.50B
est: 106.58B (+26.2%)
148.32B
est: 143.22B (+3.6%)
142.31B
est: 150.22B (-5.3%)
157.80B
156.12B – 165.23B
+5.0% YoY
170.07B
166.82B – 173.51B
+7.8% YoY
178.47B
171.88B – 190.05B
+4.9% YoY
181.94B
176.79B – 189.82B
+1.9% YoY
190.03B
184.66B – 198.26B
+4.4% YoY
EPS
133.48
est: 135.14 (-1.2%)
178.43
est: 176.24 (+1.2%)
197.32
est: 198.59 (-0.6%)
212.31
est: 213.16 (-0.4%)
204.75
est: 206.41 (-0.8%)
202.67
est: 215.01 (-5.7%)
216.67
est: 218.84 (-1.0%)
204.02
est: 209.90 (-2.8%)
219.83
est: 214.32 (+2.6%)
249.06
est: 252.38 (-1.3%)
262.90
est: 256.92 (+2.3%)
268.44
259.08 – 275.91
+4.5% YoY
294.60
288.42 – 308.99
+9.7% YoY
310.58
293.85 – 337.98
+5.4% YoY
312.40
300.91 – 329.98
+0.6% YoY
326.40
314.39 – 344.77
+4.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
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 4/5 5/5 2/5 3/5 3/5
2026-05-14 A- 4/5 4/5 4/5 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 2/5 3/5 3/5
2026-04-27 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-24 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
7.51B
OE per share TTM
64.21
Owner's Yield
1.71%
Maintenance CapEx ratio
23.51%
Maint CapEx / Avg PPE
14.2%

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 114 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
7.03M
Shares Outstanding
116.98M

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
Hiroshi Sadakata Chief Executive Officer, President & Representative Director 90M male
Kazuhiro Tsuruta Chief of Office of President & GM of Sales Department male
Yoshimitsu Sakai GM of Store Development Department & 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