XJPX4592
Market cap314mUSD
Jan 21, Last price
691.00JPY
1D
0.00%
1Q
-32.59%
Jan 2017
-46.31%
IPO
-62.05%
Name
SanBio Co Ltd
Chart & Performance
Profile
SanBio Company Limited develops, produces, and sells regenerative cell medicines for the central nervous system. The company develops SB623 that has completed a phase 2 clinical trial to treat traumatic brain injury in the United States and Japan. Its research pipeline products also comprise SB623 for ischemic and hemorrhagic strokes, age-related macular degeneration, retinitis pigments, spinal cord injury, Parkinson's disease, Alzheimer's disease, and others; SB618 for peripheral nerve damage; SB308 for muscular dystrophy disease; MSC1 for cancer; and MSC2 for inflammatory disease and optic neuritis. The company was founded in 2001 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | ||||||||||
Cost of revenue | 2,863,504 | 7,923,923 | 6,753,350 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,863,504) | (7,923,923) | (6,753,350) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 102,000 | 862,141 | 117,433 | |||||||
Tax Rate | ||||||||||
NOPAT | (2,965,504) | (8,786,064) | (6,870,783) | |||||||
Net income | (2,644,000) -52.44% | (5,559,584) 18.85% | (4,677,856) 38.16% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,651,366 | 10,956,657 | 3,749 | |||||||
BB yield | -7.17% | -25.43% | -0.01% | |||||||
Debt | ||||||||||
Debt current | 268,000 | 268,000 | 512,500 | |||||||
Long-term debt | 397,000 | 665,000 | 2,012,500 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1) | 1,000 | ||||||||
Net debt | (3,789,716) | (5,799,803) | (2,032,040) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,778,453) | (7,434,147) | (6,546,664) | |||||||
CAPEX | (11,078) | (8,003) | (56,077) | |||||||
Cash from investing activities | (19,028) | (10,100) | (66,261) | |||||||
Cash from financing activities | 2,383,331 | 9,445,783 | (1,495,484) | |||||||
FCF | (2,961,961) | (8,775,179) | (6,787,747) | |||||||
Balance | ||||||||||
Cash | 4,454,716 | 6,732,775 | 4,557,006 | |||||||
Long term investments | 28 | 34 | ||||||||
Excess cash | 4,454,716 | 6,732,803 | 4,557,040 | |||||||
Stockholders' equity | (4,234,615) | (1,769,868) | (4,982,234) | |||||||
Invested Capital | 7,692,014 | 7,131,173 | 9,419,875 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 65,323 | 57,918 | 51,789 | |||||||
Price | 566.00 -23.92% | 744.00 -31.30% | 1,083.00 -33.84% | |||||||
Market cap | 36,972,621 -14.20% | 43,091,116 -23.17% | 56,087,634 -33.84% | |||||||
EV | 33,182,905 | 41,210,269 | 54,823,950 | |||||||
EBITDA | (2,849,000) | (7,899,308) | (6,620,883) | |||||||
EV/EBITDA | ||||||||||
Interest | 25,813 | 25,270 | 44,606 | |||||||
Interest/NOPBT |