Ono Pharmaceutical Co Ltd
TSE:4528

Watchlist Manager
Ono Pharmaceutical Co Ltd Logo
Ono Pharmaceutical Co Ltd
TSE:4528
Watchlist
Price: 2 188.5 JPY 0.74% Market Closed
Market Cap: 1.1T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+25%
5Y
+71%
10Y
+251%
Operating Income
+
3Y
-55%
5Y
-36%
10Y
+114%
Net Income
+
3Y
-50%
5Y
-27%
10Y
+125%

Earnings Waterfall
Ono Pharmaceutical Co Ltd

Revenue
503.7B JPY
Cost of Revenue
-163B JPY
Gross Profit
340.6B JPY
Operating Expenses
-284.7B JPY
Operating Income
55.9B JPY
Other Expenses
-7.4B JPY
Net Income
48.5B JPY

Income Statement
Ono Pharmaceutical Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2025
Revenue
Interest Expense
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
1
8
0
0
0
0
0
0
0
13
0
0
0
13
0
0
0
15
0
0
0
14
0
0
0
27
0
0
0
77
0
0
0
72
0
0
0
70
0
0
0
73
0
0
0
92
0
0
0
1 408
0
0
Revenue
115 786
N/A
116 199
+0%
116 849
+1%
113 667
-3%
112 363
-1%
109 786
-2%
111 493
+2%
111 653
+0%
112 952
+1%
110 327
-2%
107 616
-2%
104 254
-3%
105 043
+1%
105 445
+0%
106 325
+1%
103 707
-2%
102 918
-1%
101 608
-1%
135 255
+33%
137 753
+2%
141 648
+3%
146 432
+3%
145 778
0%
147 102
+1%
146 719
0%
145 362
-1%
145 393
+0%
142 453
-2%
142 435
0%
141 861
0%
143 247
+1%
137 756
-4%
134 888
-2%
139 090
+3%
135 775
-2%
139 663
+3%
143 698
+3%
140 928
-2%
160 284
+14%
183 346
+14%
207 707
+13%
236 710
+14%
244 797
+3%
246 953
+1%
248 517
+1%
256 523
+3%
261 836
+2%
272 166
+4%
284 787
+5%
284 464
0%
288 634
+1%
291 375
+1%
293 247
+1%
290 736
-1%
292 420
+1%
293 351
+0%
293 886
+0%
302 054
+3%
309 284
+2%
321 734
+4%
332 887
+3%
345 781
+4%
361 361
+5%
380 720
+5%
403 985
+6%
428 951
+6%
447 187
+4%
460 481
+3%
489 199
+6%
498 071
+2%
502 672
+1%
500 332
0%
484 299
-3%
487 331
+1%
486 871
0%
496 732
+2%
503 668
+1%
Gross Profit
Cost of Revenue
(16 745)
(16 754)
(16 684)
(16 182)
(16 204)
(16 105)
(16 241)
(16 152)
(16 142)
(16 556)
(16 013)
(16 121)
(15 775)
(15 801)
(16 554)
(17 006)
(17 774)
(17 930)
(24 759)
(25 631)
(27 071)
(28 583)
(28 986)
(30 621)
(31 774)
(32 977)
(33 983)
(30 868)
(30 649)
(30 871)
(32 747)
(33 216)
(33 988)
(34 362)
(35 136)
(36 062)
(36 996)
(38 363)
(41 524)
(48 498)
(55 196)
(61 811)
(65 524)
(64 462)
(63 788)
(65 491)
(65 391)
(70 396)
(76 528)
(81 748)
(83 829)
(84 414)
(83 869)
(78 792)
(79 063)
(78 896)
(79 155)
(83 659)
(85 573)
(87 809)
(89 380)
(90 056)
(93 511)
(97 649)
(101 656)
(106 664)
(110 062)
(113 296)
(121 115)
(121 737)
(127 126)
(126 626)
(119 238)
(134 377)
(147 950)
(155 292)
(163 049)
Gross Profit
99 041
N/A
99 445
+0%
100 165
+1%
97 485
-3%
96 159
-1%
93 681
-3%
95 252
+2%
95 501
+0%
96 810
+1%
93 771
-3%
91 603
-2%
88 133
-4%
89 268
+1%
89 644
+0%
89 771
+0%
86 701
-3%
85 144
-2%
83 678
-2%
110 496
+32%
112 122
+1%
114 577
+2%
117 849
+3%
116 792
-1%
116 481
0%
114 945
-1%
112 385
-2%
111 410
-1%
111 585
+0%
111 786
+0%
110 990
-1%
110 500
0%
104 540
-5%
100 900
-3%
104 728
+4%
100 639
-4%
103 601
+3%
106 702
+3%
102 565
-4%
118 760
+16%
134 848
+14%
152 511
+13%
174 899
+15%
179 273
+3%
182 491
+2%
184 729
+1%
191 032
+3%
196 445
+3%
201 770
+3%
208 259
+3%
202 716
-3%
204 805
+1%
206 961
+1%
209 378
+1%
211 944
+1%
213 357
+1%
214 455
+1%
214 731
+0%
218 395
+2%
223 711
+2%
233 925
+5%
243 507
+4%
255 725
+5%
267 850
+5%
283 071
+6%
302 329
+7%
322 287
+7%
337 125
+5%
347 185
+3%
368 084
+6%
376 334
+2%
375 546
0%
373 706
0%
365 061
-2%
352 954
-3%
338 921
-4%
341 440
+1%
340 619
0%
Operating Income
Operating Expenses
(47 928)
(47 790)
(49 152)
(49 344)
(49 617)
(48 631)
(50 222)
(51 065)
(52 700)
(53 577)
(53 251)
(52 982)
(50 731)
(52 821)
(55 228)
(56 243)
(59 885)
(56 396)
(75 295)
(76 479)
(74 796)
(76 511)
(78 888)
(78 680)
(77 214)
(79 027)
(79 489)
(83 196)
(82 712)
(84 048)
(84 077)
(85 454)
(86 486)
(87 415)
(85 845)
(79 910)
(80 530)
(81 920)
(88 370)
(98 770)
(106 272)
(113 413)
(103 170)
(113 176)
(115 792)
(119 860)
(138 495)
(137 381)
(139 212)
(142 077)
(141 496)
(142 951)
(140 642)
(136 036)
(135 905)
(129 902)
(126 717)
(124 760)
(125 226)
(132 846)
(139 407)
(157 417)
(157 286)
(171 506)
(177 035)
(178 669)
(187 365)
(202 036)
(209 355)
(212 335)
(215 498)
(224 429)
(246 281)
(266 891)
(277 470)
(290 388)
(284 684)
Selling, General & Administrative
(25 221)
(25 441)
(26 626)
(26 357)
(11 075)
(24 514)
(25 072)
(25 321)
(25 445)
(25 899)
(25 707)
(25 398)
(24 631)
(24 452)
(26 629)
(26 569)
(26 495)
(24 516)
(32 357)
(32 185)
(33 247)
(33 678)
(34 506)
(34 132)
(34 114)
(34 007)
(34 052)
(37 273)
(37 920)
(38 503)
(38 381)
(40 762)
(41 726)
(42 877)
(40 824)
(37 642)
(38 512)
(40 104)
(42 628)
(51 202)
(55 053)
(58 748)
(60 660)
(64 236)
(65 356)
(66 368)
(66 353)
(68 841)
(69 670)
(70 745)
(68 000)
(69 581)
(69 561)
(68 803)
(65 196)
(65 304)
(63 762)
(64 958)
(66 616)
(73 987)
(77 069)
(78 502)
(74 119)
(79 828)
(82 346)
(85 716)
(86 643)
(91 243)
(94 145)
(96 634)
(96 930)
(104 673)
(111 090)
(120 714)
(122 219)
(128 871)
(128 418)
Research & Development
(6 515)
0
0
(6 976)
(16 016)
(24 117)
(25 150)
(25 744)
(27 255)
(27 678)
(27 544)
(27 584)
(26 100)
(28 369)
(28 599)
(29 674)
(33 390)
(31 880)
(42 938)
(44 294)
(41 549)
(42 833)
(44 382)
(44 547)
(43 100)
(45 019)
(45 436)
(45 336)
(45 400)
(44 813)
(44 413)
(43 505)
(42 592)
(41 946)
(41 346)
(39 972)
(40 789)
(40 750)
0
(46 652)
(49 595)
(52 949)
(57 506)
(61 325)
(63 599)
(66 892)
(68 821)
(69 593)
(70 453)
(71 628)
(70 008)
(70 265)
(67 896)
(64 207)
(66 497)
(62 874)
(61 295)
0
(62 384)
(47 172)
(51 089)
(68 001)
(75 879)
(80 047)
(82 956)
(92 390)
(95 344)
(100 511)
(105 076)
(105 862)
(112 174)
(116 451)
(131 616)
(142 753)
(149 866)
(157 261)
(152 084)
Depreciation & Amortization
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
0
0
(1 398)
0
0
0
(1 351)
0
0
0
(1 389)
0
0
0
(1 702)
0
0
0
(2 033)
0
0
0
(2 483)
0
0
0
(2 614)
0
0
0
(2 938)
0
0
0
(2 843)
0
0
0
(2 881)
0
0
0
(3 452)
0
0
Other Operating Expenses
(16 192)
(22 349)
(22 526)
(16 011)
(22 526)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(1)
(587)
608
(732)
(1 283)
(1 187)
(2 168)
(2 592)
(2 277)
(2 296)
(1 229)
(1 066)
(44 391)
(916)
(1 624)
(1 716)
16 385
12 385
13 163
13 400
(1 619)
1 053
911
296
(1 455)
(3 105)
(3 185)
(3 026)
(1 729)
(1 724)
(1 660)
(59 802)
6 388
(11 687)
(11 249)
(10 914)
(4 350)
(11 631)
(11 733)
(563)
(2 535)
(10 282)
(10 134)
(9 839)
(3 513)
(3 305)
(3 575)
(3 424)
(1 933)
(4 256)
(4 182)
Operating Income
51 113
N/A
51 655
+1%
51 013
-1%
48 141
-6%
46 542
-3%
45 050
-3%
45 030
0%
44 436
-1%
44 110
-1%
40 194
-9%
38 352
-5%
35 151
-8%
38 537
+10%
36 823
-4%
34 543
-6%
30 458
-12%
25 259
-17%
27 282
+8%
35 201
+29%
35 643
+1%
39 781
+12%
41 338
+4%
37 904
-8%
37 801
0%
37 731
0%
33 358
-12%
31 921
-4%
28 389
-11%
29 074
+2%
26 942
-7%
26 423
-2%
19 086
-28%
14 414
-24%
17 313
+20%
14 794
-15%
23 691
+60%
26 172
+10%
20 645
-21%
30 390
+47%
36 078
+19%
46 239
+28%
61 486
+33%
76 103
+24%
69 315
-9%
68 937
-1%
71 172
+3%
57 950
-19%
64 389
+11%
69 047
+7%
60 639
-12%
63 309
+4%
64 010
+1%
68 736
+7%
75 908
+10%
77 452
+2%
84 553
+9%
88 014
+4%
93 635
+6%
98 485
+5%
101 079
+3%
104 100
+3%
98 308
-6%
110 564
+12%
111 565
+1%
125 294
+12%
143 618
+15%
149 760
+4%
145 149
-3%
158 729
+9%
163 999
+3%
160 048
-2%
149 277
-7%
118 780
-20%
86 063
-28%
61 451
-29%
51 052
-17%
55 935
+10%
Pre-Tax Income
Interest Income Expense
0
0
(1 256)
(1 256)
139
0
0
742
767
2 595
1 758
4 228
3 634
2 741
2 580
2 598
2 708
2 742
3 015
3 066
2 870
2 865
2 415
2 771
2 726
3 207
3 388
3 220
3 196
3 265
3 035
2 861
3 098
3 233
3 511
3 864
3 342
2 976
2 779
2 233
2 256
2 866
2 278
2 775
2 869
2 509
3 252
3 165
3 399
3 184
3 152
2 895
2 525
2 681
2 232
2 248
2 310
2 028
2 374
2 311
2 348
2 275
1 487
1 698
1 520
1 438
1 563
1 724
3 085
2 450
3 740
5 389
295
2 416
(292)
(2 384)
931
Non-Reccuring Items
398
944
517
730
1 125
1 705
1 137
398
390
390
(665)
(3 969)
(4 005)
(2 537)
295
232
(84)
(245)
(688)
(942)
(4 369)
(4 551)
(73)
(505)
1 804
3 374
(114)
0
0
0
0
0
0
0
0
0
0
0
117
0
0
0
(3 819)
0
0
0
2 734
0
0
0
(1 299)
0
0
0
39
0
0
0
(10)
0
0
0
(7 124)
0
0
0
(7 797)
0
0
0
(113)
0
0
0
(1 655)
0
0
Total Other Income
2 014
2 119
3 250
3 502
2 327
2 610
2 570
1 905
2 422
1 289
2 445
(113)
(61)
36
65
4
(110)
(95)
(626)
(617)
(647)
(655)
(237)
(256)
(117)
(134)
(537)
46
(94)
(66)
0
(1)
0
2
0
0
(2)
(3)
(14)
(2)
0
1
(22)
1
0
(2)
(14)
(1)
(1)
0
(21)
4
5
5
(27)
6
4
4
41
(3)
0
(3)
98
(2)
(1)
(1)
6
(4)
(5)
(4)
59
0
0
0
(176)
0
0
Pre-Tax Income
53 525
N/A
54 718
+2%
53 524
-2%
51 117
-4%
50 133
-2%
49 365
-2%
48 737
-1%
47 481
-3%
47 689
+0%
44 468
-7%
41 890
-6%
35 297
-16%
38 105
+8%
37 063
-3%
37 483
+1%
33 292
-11%
27 773
-17%
29 684
+7%
36 902
+24%
37 150
+1%
37 635
+1%
38 997
+4%
40 009
+3%
39 811
0%
42 144
+6%
39 805
-6%
34 658
-13%
31 655
-9%
32 176
+2%
30 141
-6%
29 458
-2%
21 946
-26%
17 512
-20%
20 548
+17%
18 305
-11%
27 555
+51%
29 512
+7%
23 618
-20%
33 272
+41%
38 309
+15%
48 495
+27%
64 353
+33%
74 540
+16%
72 091
-3%
71 806
0%
73 679
+3%
63 922
-13%
67 553
+6%
72 445
+7%
63 823
-12%
65 141
+2%
66 909
+3%
71 266
+7%
78 594
+10%
79 696
+1%
86 807
+9%
90 328
+4%
95 667
+6%
100 890
+5%
103 387
+2%
106 446
+3%
100 580
-6%
105 025
+4%
113 261
+8%
126 813
+12%
145 055
+14%
143 532
-1%
146 869
+2%
161 809
+10%
166 445
+3%
163 734
-2%
154 666
-6%
119 075
-23%
88 479
-26%
59 328
-33%
48 668
-18%
56 866
+17%
Net Income
Tax Provision
(21 726)
(22 359)
(21 422)
(20 517)
(20 077)
(19 438)
(19 068)
(18 647)
(18 825)
(17 365)
(16 290)
(14 241)
(14 614)
(13 994)
(12 721)
(11 406)
(9 627)
(10 500)
(12 420)
(12 592)
(14 031)
(15 794)
(15 375)
(15 164)
(14 901)
(11 996)
(10 317)
(8 900)
(8 530)
(7 998)
(8 910)
(6 475)
(5 227)
(4 214)
(5 089)
(7 814)
(7 722)
(6 944)
(8 080)
(8 894)
(12 054)
(15 862)
(18 504)
(17 955)
(17 672)
(18 686)
(13 525)
(13 710)
(14 453)
(11 754)
(13 462)
(14 099)
(15 554)
(18 145)
(19 808)
(21 768)
(23 468)
(21 227)
(25 392)
(25 315)
(24 503)
(26 948)
(24 340)
(27 156)
(30 020)
(33 212)
(30 619)
(31 667)
(36 819)
(38 750)
(35 694)
(33 608)
(23 908)
(14 516)
(9 163)
(5 708)
(8 366)
Income from Continuing Operations
31 799
32 359
32 102
30 600
30 056
29 927
29 669
28 834
28 864
27 103
25 600
21 056
23 491
23 069
24 762
21 886
18 146
19 184
24 482
24 558
23 604
23 203
24 634
24 647
27 243
27 809
24 341
22 755
23 646
22 143
20 548
15 471
12 285
16 334
13 216
19 741
21 790
16 674
25 192
29 415
36 441
48 491
56 036
54 136
54 134
54 993
50 397
53 843
57 992
52 069
51 679
52 810
55 712
60 449
59 888
65 039
66 860
74 440
75 498
78 072
81 943
73 632
80 685
86 105
96 793
111 843
112 913
115 202
124 990
127 695
128 040
121 058
95 167
73 963
50 165
42 960
48 500
Income to Minority Interest
(174)
(248)
(224)
(244)
(219)
(245)
(235)
(203)
(344)
(359)
(377)
(201)
(182)
(181)
(165)
(139)
(137)
(173)
(257)
(309)
(323)
(313)
(273)
(213)
(194)
(181)
(221)
(266)
(270)
(282)
(198)
(210)
(188)
(167)
(240)
(220)
(223)
(224)
(213)
(210)
(217)
(221)
(243)
(248)
(250)
(234)
(113)
(99)
(73)
(92)
(140)
(176)
(202)
(214)
(184)
(167)
(121)
(75)
(72)
(69)
(77)
(74)
(166)
(184)
(226)
(289)
(190)
(138)
(115)
(84)
(62)
(104)
(39)
63
(119)
(35)
(6)
Net Income (Common)
31 626
N/A
32 108
+2%
31 878
-1%
30 356
-5%
29 839
-2%
29 680
-1%
29 433
-1%
28 624
-3%
28 517
0%
26 743
-6%
25 225
-6%
20 853
-17%
23 306
+12%
22 884
-2%
24 592
+7%
21 740
-12%
18 003
-17%
19 006
+6%
24 222
+27%
24 245
+0%
23 279
-4%
22 890
-2%
24 360
+6%
24 436
+0%
27 050
+11%
27 627
+2%
24 120
-13%
22 489
-7%
23 377
+4%
21 861
-6%
20 350
-7%
15 261
-25%
12 095
-21%
16 169
+34%
12 976
-20%
19 521
+50%
21 568
+10%
16 449
-24%
24 979
+52%
29 206
+17%
36 225
+24%
48 271
+33%
55 793
+16%
53 888
-3%
53 884
0%
54 759
+2%
50 284
-8%
53 745
+7%
57 919
+8%
51 978
-10%
51 539
-1%
52 633
+2%
55 510
+5%
60 235
+9%
59 704
-1%
64 872
+9%
66 739
+3%
74 364
+11%
75 425
+1%
78 003
+3%
81 866
+5%
73 558
-10%
80 519
+9%
85 922
+7%
96 568
+12%
111 555
+16%
112 723
+1%
115 064
+2%
124 875
+9%
127 610
+2%
127 977
+0%
120 952
-5%
95 126
-21%
74 025
-22%
50 047
-32%
42 926
-14%
48 495
+13%
EPS (Diluted)
53.86
N/A
54.05
+0%
54.29
+0%
51.7
-5%
50.23
-3%
51.26
+2%
51.01
0%
49.43
-3%
50.2
+2%
47.58
-5%
45.45
-4%
38.26
-16%
42.84
+12%
41.6
-3%
45.2
+9%
39.96
-12%
33.11
-17%
35.06
+6%
44.77
+28%
45.74
+2%
43.92
-4%
43.18
-2%
45.95
+6%
46.1
+0%
51.03
+11%
52.12
+2%
45.5
-13%
42.43
-7%
44.1
+4%
41.24
-6%
38.39
-7%
28.79
-25%
22.82
-21%
30.51
+34%
24.48
-20%
36.83
+50%
40.7
+11%
31.04
-24%
47.13
+52%
55.11
+17%
68.35
+24%
91.07
+33%
105.26
+16%
102.06
-3%
104.42
+2%
106.53
+2%
96.99
-9%
104.56
+8%
112.68
+8%
101.08
-10%
100.24
-1%
102.61
+2%
110.2
+7%
120.44
+9%
118.45
-2%
129.95
+10%
133.67
+3%
148.95
+11%
151.09
+1%
156.25
+3%
163.99
+5%
147.78
-10%
162.16
+10%
175.95
+9%
197.75
+12%
228.44
+16%
230.82
+1%
235.61
+2%
258.04
+10%
268.18
+4%
266.59
-1%
257.32
-3%
202.53
-21%
157.6
-22%
106.53
-32%
91.39
-14%
103.17
+13%

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 307,400+ 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

© 2026 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.