Rohto Pharmaceutical Co Ltd
TSE:4527

Watchlist Manager
Rohto Pharmaceutical Co Ltd Logo
Rohto Pharmaceutical Co Ltd
TSE:4527
Watchlist
Price: 2 450.5 JPY 0.51% Market Closed
Market Cap: 578.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+54%
5Y
+74%
10Y
+105%
Operating Income
+
3Y
+27%
5Y
+74%
10Y
+171%
Net Income
+
3Y
+46%
5Y
+130%
10Y
+268%

Earnings Waterfall
Rohto Pharmaceutical Co Ltd

Revenue
322.2B JPY
Cost of Revenue
-140.5B JPY
Gross Profit
181.7B JPY
Operating Expenses
-142.9B JPY
Operating Income
38.8B JPY
Other Expenses
-4.6B JPY
Net Income
34.3B JPY

Income Statement
Rohto Pharmaceutical Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
34
0
0
104
0
0
141
0
0
152
0
0
122
0
0
100
0
0
76
151
221
353
332
315
300
223
217
202
189
180
171
176
183
165
167
174
169
231
233
222
221
166
155
144
134
135
134
138
137
143
140
142
151
148
152
144
134
125
124
126
127
145
145
153
166
248
273
298
324
247
236
233
233
196
215
215
580
949
0
Revenue
50 470
N/A
51 586
+2%
53 234
+3%
57 188
+7%
60 390
+6%
63 685
+5%
64 506
+1%
67 826
+5%
71 464
+5%
75 116
+5%
77 410
+3%
80 520
+4%
80 889
+0%
82 735
+2%
82 015
-1%
84 568
+3%
82 904
-2%
82 702
0%
81 808
-1%
82 678
+1%
83 254
+1%
115 472
+39%
116 881
+1%
118 632
+1%
119 759
+1%
120 292
+0%
122 787
+2%
123 359
+0%
125 397
+2%
129 146
+3%
130 707
+1%
134 979
+3%
139 613
+3%
143 822
+3%
143 900
+0%
146 495
+2%
148 167
+1%
151 774
+2%
157 167
+4%
161 852
+3%
164 639
+2%
167 016
+1%
164 467
-2%
160 973
-2%
158 115
-2%
154 599
-2%
157 557
+2%
161 799
+3%
167 286
+3%
171 742
+3%
176 543
+3%
180 503
+2%
182 328
+1%
183 582
+1%
184 854
+1%
186 751
+1%
187 006
+0%
188 327
+1%
185 058
-2%
180 903
-2%
179 819
-1%
181 287
+1%
184 961
+2%
189 302
+2%
195 698
+3%
199 646
+2%
209 586
+5%
218 940
+4%
231 887
+6%
238 664
+3%
247 580
+4%
256 220
+3%
263 564
+3%
270 840
+3%
278 025
+3%
282 053
+1%
295 572
+5%
308 625
+4%
322 233
+4%
Gross Profit
Cost of Revenue
(18 630)
(19 191)
(19 459)
(20 693)
(21 837)
(23 160)
(23 892)
(25 139)
(27 007)
(29 174)
(31 106)
(32 506)
(32 521)
(33 466)
(33 234)
(34 521)
(34 094)
(34 803)
(34 936)
(34 746)
(34 325)
(47 323)
(47 725)
(48 626)
(49 214)
(49 928)
(50 730)
(50 899)
(51 997)
(52 792)
(53 328)
(54 948)
(56 224)
(57 924)
(58 324)
(59 356)
(60 386)
(61 395)
(63 583)
(65 059)
(65 957)
(67 250)
(66 502)
(65 234)
(64 589)
(63 254)
(64 596)
(66 669)
(68 661)
(70 746)
(71 790)
(72 827)
(73 754)
(74 048)
(74 870)
(75 577)
(74 728)
(74 135)
(73 296)
(71 970)
(72 471)
(74 326)
(75 802)
(78 289)
(81 106)
(83 476)
(87 891)
(92 643)
(97 957)
(101 243)
(103 983)
(107 319)
(110 158)
(113 554)
(117 435)
(120 219)
(126 709)
(133 686)
(140 517)
Gross Profit
31 840
N/A
32 395
+2%
33 775
+4%
36 495
+8%
38 553
+6%
40 525
+5%
40 614
+0%
42 687
+5%
44 457
+4%
45 942
+3%
46 304
+1%
48 014
+4%
48 368
+1%
49 269
+2%
48 781
-1%
50 047
+3%
48 810
-2%
47 899
-2%
46 872
-2%
47 932
+2%
48 929
+2%
68 149
+39%
69 156
+1%
70 006
+1%
70 545
+1%
70 364
0%
72 057
+2%
72 460
+1%
73 400
+1%
76 354
+4%
77 379
+1%
80 031
+3%
83 389
+4%
85 898
+3%
85 576
0%
87 139
+2%
87 781
+1%
90 379
+3%
93 584
+4%
96 793
+3%
98 682
+2%
99 766
+1%
97 965
-2%
95 739
-2%
93 526
-2%
91 345
-2%
92 961
+2%
95 130
+2%
98 625
+4%
100 996
+2%
104 753
+4%
107 676
+3%
108 574
+1%
109 534
+1%
109 984
+0%
111 174
+1%
112 278
+1%
114 192
+2%
111 762
-2%
108 933
-3%
107 348
-1%
106 961
0%
109 159
+2%
111 013
+2%
114 592
+3%
116 170
+1%
121 695
+5%
126 297
+4%
133 930
+6%
137 421
+3%
143 597
+4%
148 901
+4%
153 406
+3%
157 286
+3%
160 590
+2%
161 834
+1%
168 863
+4%
174 939
+4%
181 716
+4%
Operating Income
Operating Expenses
(27 328)
(28 059)
(28 661)
(29 337)
(31 109)
(32 205)
(33 878)
(34 723)
(36 168)
(36 795)
(37 884)
(37 786)
(38 259)
(39 050)
(39 745)
(39 730)
(38 979)
(38 742)
(38 558)
(38 684)
(38 873)
(55 037)
(55 390)
(55 946)
(56 298)
(56 741)
(58 461)
(59 513)
(60 495)
(61 974)
(62 811)
(63 865)
(66 352)
(69 077)
(70 906)
(72 536)
(75 093)
(77 220)
(79 265)
(81 657)
(82 665)
(84 083)
(81 922)
(80 764)
(77 310)
(75 894)
(76 294)
(77 489)
(79 959)
(81 909)
(84 038)
(86 534)
(87 902)
(88 722)
(90 373)
(90 679)
(90 532)
(91 636)
(89 491)
(86 597)
(86 466)
(83 971)
(83 718)
(84 444)
(84 709)
(87 155)
(91 117)
(94 634)
(99 531)
(103 462)
(107 942)
(110 245)
(112 783)
(117 238)
(120 044)
(124 961)
(131 810)
(136 000)
(142 868)
Selling, General & Administrative
(27 128)
(27 612)
(28 371)
(29 007)
(30 832)
(31 937)
(33 689)
(33 832)
(35 843)
(36 350)
(37 693)
(37 609)
(38 201)
(41 198)
(39 553)
(39 505)
(38 844)
(38 619)
(38 451)
(38 541)
(38 716)
(50 130)
(55 307)
(55 989)
(56 312)
(52 127)
(58 483)
(59 482)
(60 529)
(56 506)
(62 749)
(63 875)
(66 330)
(63 717)
(71 015)
(72 474)
(75 042)
(70 551)
(79 206)
(81 598)
(82 635)
(76 241)
(81 442)
(80 304)
(76 840)
(68 414)
(76 262)
(77 408)
(79 919)
(74 106)
(84 033)
(86 608)
(88 045)
(80 602)
(90 402)
(90 758)
(90 531)
(82 529)
(89 202)
(86 216)
(86 144)
(74 023)
(83 350)
(84 158)
(84 413)
(76 301)
(90 270)
(94 633)
(99 531)
(90 057)
(106 648)
(110 243)
(112 780)
(101 424)
(120 043)
(124 960)
(131 810)
(115 529)
(142 867)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3 697)
0
0
0
(3 717)
0
0
0
(4 062)
0
0
0
(4 547)
0
0
0
(5 585)
0
0
0
0
0
0
0
(6 123)
0
0
0
(6 553)
0
0
0
(6 831)
0
0
0
(7 050)
0
0
0
(7 903)
0
0
0
(8 740)
0
0
0
(11 065)
0
0
0
(13 390)
0
0
0
(14 912)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 000)
0
0
0
(1 027)
0
0
0
(925)
0
0
0
(1 072)
0
0
0
(1 304)
0
0
0
(1 491)
0
0
0
(1 356)
0
0
0
(1 303)
0
0
0
(1 379)
0
0
0
(2 104)
0
0
0
(1 810)
0
0
0
(2 113)
0
0
0
(2 339)
0
0
0
(2 423)
0
0
0
(5 558)
0
Other Operating Expenses
(200)
(447)
(290)
(330)
(277)
(268)
(189)
(891)
(325)
(445)
(191)
(177)
(58)
2 148
(192)
(225)
(135)
(123)
(107)
(143)
(157)
(210)
(83)
43
14
130
22
(31)
34
(481)
(62)
10
(22)
259
109
(62)
(51)
220
(59)
(59)
(30)
(6 351)
(480)
(460)
(470)
(1)
(32)
(81)
(40)
53
(5)
74
143
90
29
79
(1)
47
(289)
(381)
(322)
(235)
(368)
(286)
(296)
(1)
(847)
(1)
0
(1)
(1 294)
0
(3)
(1)
(1)
(1)
0
(1)
(1)
Operating Income
4 512
N/A
4 335
-4%
5 114
+18%
7 158
+40%
7 444
+4%
8 320
+12%
6 736
-19%
7 964
+18%
8 289
+4%
9 147
+10%
8 420
-8%
10 228
+21%
10 109
-1%
10 219
+1%
9 036
-12%
10 317
+14%
9 831
-5%
9 157
-7%
8 314
-9%
9 248
+11%
10 056
+9%
13 112
+30%
13 766
+5%
14 060
+2%
14 247
+1%
13 623
-4%
13 596
0%
12 947
-5%
12 905
0%
14 380
+11%
14 568
+1%
16 166
+11%
17 037
+5%
16 821
-1%
14 670
-13%
14 603
0%
12 688
-13%
13 159
+4%
14 319
+9%
15 136
+6%
16 017
+6%
15 683
-2%
16 043
+2%
14 975
-7%
16 216
+8%
15 451
-5%
16 667
+8%
17 641
+6%
18 666
+6%
19 087
+2%
20 715
+9%
21 142
+2%
20 672
-2%
20 812
+1%
19 611
-6%
20 495
+5%
21 746
+6%
22 556
+4%
22 271
-1%
22 336
+0%
20 882
-7%
22 990
+10%
25 441
+11%
26 569
+4%
29 883
+12%
29 015
-3%
30 578
+5%
31 663
+4%
34 399
+9%
33 959
-1%
35 655
+5%
38 656
+8%
40 623
+5%
40 048
-1%
40 546
+1%
36 873
-9%
37 053
+0%
38 939
+5%
38 848
0%
Pre-Tax Income
Interest Income Expense
435
214
241
109
314
234
179
(30)
(87)
(25)
1 227
1 284
1 310
56
(163)
(40)
24
332
399
1 028
1 037
919
840
184
346
255
400
488
350
288
1 888
1 877
1 715
1 797
371
854
1 042
984
1 030
593
409
(155)
(302)
(332)
66
1 639
1 524
1 380
1 046
(338)
(157)
64
94
(1 801)
(2 041)
(1 877)
(1 171)
1 859
1 832
1 810
1 060
1 812
2 139
1 991
2 327
722
1 098
1 574
1 007
2 109
2 132
2 289
2 464
1 764
2 173
2 330
4 050
5 586
9 274
Non-Reccuring Items
(176)
1
0
27
0
0
(27)
259
364
375
(589)
(694)
(671)
5
(1 285)
(1 316)
(1 546)
(288)
(321)
(86)
(30)
(420)
(144)
(120)
(144)
201
(74)
(547)
(210)
(1 200)
(2 399)
(2 196)
(2 733)
(4 022)
(2 880)
(3 204)
(3 061)
(862)
(756)
(491)
(606)
(1 107)
(1 502)
(1 436)
(1 536)
(2 541)
(2 188)
(2 313)
(2 111)
(2 028)
(2 147)
(2 070)
(2 546)
(2 669)
(3 362)
(2 715)
(2 301)
(2 601)
(2 819)
(4 067)
(5 050)
(3 640)
(2 639)
(1 115)
(516)
(952)
0
(1 609)
(968)
(1 294)
0
(1 275)
(1 942)
(916)
(1 134)
(1 583)
(1 091)
(2 070)
(2 910)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(129)
0
(129)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
153
153
153
153
0
(16)
0
2 707
0
0
0
0
0
0
0
0
0
0
0
0
39
39
39
39
0
Total Other Income
(12)
112
283
283
184
22
84
24
(6)
(60)
5
71
94
79
12
(19)
(36)
(22)
(18)
(32)
(143)
(44)
(74)
32
(109)
9
(208)
(130)
(1)
162
31
(22)
(51)
3
137
117
169
470
251
340
322
(118)
(50)
(12)
21
203
268
205
147
99
(16)
(31)
(49)
(42)
32
153
272
(237)
(48)
(367)
2 290
(863)
1 805
1 192
(1 500)
(911)
(444)
113
(507)
(484)
(910)
(646)
188
622
(254)
(109)
(308)
(163)
99
Pre-Tax Income
4 759
N/A
4 662
-2%
5 638
+21%
7 577
+34%
7 942
+5%
8 576
+8%
6 972
-19%
8 217
+18%
8 560
+4%
9 437
+10%
9 063
-4%
10 889
+20%
10 842
0%
10 359
-4%
7 600
-27%
8 942
+18%
8 273
-7%
9 179
+11%
8 374
-9%
10 029
+20%
10 920
+9%
13 438
+23%
14 388
+7%
14 156
-2%
14 340
+1%
14 088
-2%
13 714
-3%
12 758
-7%
13 044
+2%
13 630
+4%
14 088
+3%
15 825
+12%
15 968
+1%
14 599
-9%
12 298
-16%
12 370
+1%
10 838
-12%
13 751
+27%
14 844
+8%
15 578
+5%
16 142
+4%
14 303
-11%
14 189
-1%
13 195
-7%
14 767
+12%
14 752
0%
16 271
+10%
16 913
+4%
17 748
+5%
16 820
-5%
18 395
+9%
19 105
+4%
18 171
-5%
16 300
-10%
14 393
-12%
16 209
+13%
18 699
+15%
21 730
+16%
21 236
-2%
19 696
-7%
19 182
-3%
23 006
+20%
26 746
+16%
28 637
+7%
30 194
+5%
27 874
-8%
31 232
+12%
31 741
+2%
33 931
+7%
34 290
+1%
36 877
+8%
39 024
+6%
41 333
+6%
41 518
+0%
41 370
0%
37 550
-9%
39 743
+6%
42 331
+7%
45 311
+7%
Net Income
Tax Provision
(1 943)
(1 656)
(1 954)
(2 463)
(2 717)
(2 842)
(2 374)
(3 025)
(3 186)
(3 417)
(3 495)
(4 389)
(4 353)
(3 929)
(2 870)
(3 440)
(3 191)
(3 525)
(3 251)
(3 884)
(4 304)
(5 493)
(5 774)
(5 755)
(6 018)
(5 944)
(5 829)
(5 250)
(4 838)
(5 528)
(5 803)
(6 630)
(6 751)
(5 651)
(4 613)
(4 356)
(4 216)
(5 123)
(5 544)
(5 666)
(5 566)
(5 217)
(5 058)
(4 794)
(5 061)
(4 738)
(5 345)
(5 432)
(6 049)
(7 483)
(7 888)
(8 083)
(8 026)
(6 481)
(5 800)
(6 397)
(7 182)
(6 448)
(6 422)
(5 937)
(5 788)
(6 236)
(6 964)
(6 620)
(6 917)
(6 686)
(7 654)
(8 230)
(8 044)
(7 860)
(8 261)
(9 053)
(10 207)
(10 123)
(10 742)
(10 170)
(10 267)
(11 379)
(10 791)
Income from Continuing Operations
2 816
3 006
3 684
5 114
5 225
5 734
4 598
5 192
5 374
6 020
5 568
6 500
6 489
6 430
4 730
5 502
5 082
5 654
5 123
6 145
6 616
7 945
8 614
8 401
8 322
8 144
7 885
7 508
8 206
8 102
8 285
9 195
9 217
8 948
7 685
8 014
6 622
8 628
9 300
9 912
10 576
9 086
9 131
8 401
9 706
10 014
10 926
11 481
11 699
9 337
10 507
11 022
10 145
9 819
8 593
9 812
11 517
15 282
14 814
13 759
13 394
16 770
19 782
22 017
23 277
21 188
23 578
23 511
25 887
26 430
28 616
29 971
31 126
31 395
30 628
27 380
29 476
30 952
34 520
Income to Minority Interest
0
(1)
0
0
(6)
(19)
(23)
(14)
(31)
(39)
(28)
(15)
(7)
(20)
(10)
(11)
(14)
(11)
(8)
5
11
29
30
37
35
39
55
46
51
(14)
(23)
(32)
(33)
(1)
(8)
(13)
(13)
3
9
14
14
12
12
14
0
(2)
(11)
(10)
1
(47)
(53)
(63)
(85)
(18)
(14)
(24)
(27)
127
124
144
161
(27)
(37)
(50)
(131)
(60)
(136)
(145)
(164)
(52)
(142)
(190)
(227)
(457)
(297)
(117)
109
54
(228)
Net Income (Common)
2 817
N/A
3 000
+6%
3 684
+23%
5 115
+39%
5 219
+2%
5 714
+9%
4 571
-20%
5 174
+13%
5 344
+3%
5 982
+12%
5 542
-7%
6 483
+17%
6 479
0%
6 411
-1%
4 715
-26%
5 488
+16%
5 064
-8%
5 642
+11%
5 112
-9%
6 147
+20%
6 626
+8%
7 966
+20%
8 642
+8%
8 438
-2%
8 355
-1%
8 184
-2%
7 943
-3%
7 555
-5%
8 259
+9%
8 087
-2%
8 260
+2%
9 162
+11%
9 183
+0%
8 947
-3%
7 676
-14%
8 002
+4%
6 608
-17%
8 631
+31%
9 311
+8%
9 926
+7%
10 591
+7%
9 098
-14%
9 143
+0%
8 416
-8%
9 705
+15%
10 011
+3%
10 913
+9%
11 467
+5%
11 699
+2%
9 289
-21%
10 454
+13%
10 959
+5%
10 058
-8%
9 799
-3%
8 576
-12%
9 787
+14%
11 490
+17%
15 410
+34%
14 940
-3%
13 902
-7%
13 555
-2%
16 743
+24%
19 745
+18%
21 968
+11%
23 146
+5%
21 127
-9%
23 440
+11%
23 365
0%
25 722
+10%
26 377
+3%
28 473
+8%
29 779
+5%
30 897
+4%
30 936
+0%
30 328
-2%
27 263
-10%
29 585
+9%
31 006
+5%
34 293
+11%
EPS (Diluted)
24.07
N/A
25.42
+6%
31.48
+24%
43.72
+39%
44.99
+3%
48.42
+8%
38.73
-20%
43.47
+12%
45.28
+4%
50.69
+12%
46.57
-8%
58.4
+25%
54.9
-6%
53.87
-2%
39.95
-26%
46.52
+16%
42.55
-9%
47.81
+12%
43.32
-9%
52.09
+20%
56.15
+8%
67.5
+20%
73.23
+8%
71.5
-2%
70.8
-1%
69.35
-2%
67.31
-3%
64.02
-5%
69.99
+9%
68.53
-2%
70
+2%
77.64
+11%
79.16
+2%
77.12
-3%
67.33
-13%
70.19
+4%
57.96
-17%
75.73
+31%
81.67
+8%
87.07
+7%
92.9
+7%
79.69
-14%
80.2
+1%
73.82
-8%
85.13
+15%
43.79
-49%
95.72
+119%
100.58
+5%
102.62
+2%
40.6
-60%
91.7
+126%
96.13
+5%
87.92
-9%
42.83
-51%
74.96
+75%
85.56
+14%
100.44
+17%
67.36
-33%
130.6
+94%
121.52
-7%
118.49
-2%
73.18
-38%
172.6
+136%
96.29
-44%
101.15
+5%
92.34
-9%
102.44
+11%
102.12
0%
112.42
+10%
115.29
+3%
124.44
+8%
130.16
+5%
135.02
+4%
135.21
+0%
132.58
-2%
119.5
-10%
129.32
+8%
135.43
+5%
149.74
+11%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.