Valuation StemRIM

Stocks

Delayed Japan Exchange 01:18:18 2026-10-26 EDT			5-day change	1st Jan Change
144.00 ^JPY	-2.70%		-9.43%	-45.25%

10-07	StemRIM Inc. Announces Patent Registration for Stem Cell Gene Therapy Technology SR-GT1 Aimed at Curative Treatment of Dystrophic Epidermolysis Bullosa in USA	CI
09-25	StemRIM Inc. Announces Patent Registration In South Korea For Use Of Redasemtide As Additional Therapeutic Indication Of Cartilage Disorders	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025
Market Cap ¹	46,285	39,013	49,873	56,361	27,624	19,759
Change	-	-15.71%	27.84%	13.01%	-50.99%	-28.47%
Enterprise Value (EV) ¹	35,618	28,847	40,996	46,144	19,214	12,765
Change	-	-19.01%	42.12%	12.56%	-58.36%	-33.56%
P/E	143x	-66.2x	-25.5x	344x	-13.6x	-10.2x
PBR	4.25x	3.65x	5.3x	5.44x	3.11x	2.7x
PEG	-	0x	-0x	-3x	0x	1.85x
Capitalization / Revenue	22x	27.9x	2,267x	24x	-	-
EV / Revenue	17x	20.6x	1,863x	19.6x	-	-
EV / EBITDA	84.2x	-52.4x	-21.2x	243x	-9.46x	-6.64x
EV / EBIT	85.6x	-48.6x	-20.7x	323x	-9.26x	-6.48x
EV / FCF	129x	-40.1x	-32.5x	104x	-11.6x	-11.9x
FCF Yield	0.77%	-2.49%	-3.08%	0.96%	-8.6%	-8.38%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	5.74	-10.02	-32.91	2.69	-32.98	-31.16
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,100	1,400	22	2,350	-	-
EBITDA ¹	423	-550	-1,932	190	-2,032	-1,922
EBIT ¹	416	-593	-1,981	143	-2,076	-1,971
Net income ¹	347	-582	-1,948	168	-2,022	-1,929
Net Debt ¹	-10,667	-10,166	-8,877	-10,217	-8,410	-6,994
Reference price ²	820.00	663.00	840.00	926.00	449.00	318.00
Nbr of stocks (in thousands)	56,445	58,843	59,373	60,864	61,523	62,136
Announcement Date	10/29/20	10/28/21	10/27/22	10/26/23	10/31/24	10/21/25

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STEMRIM	-	-	-	-	59.16M
ELI LILLY AND COMPANY	37.06x	13.1x	27.8x	0.54%	1,135B
JOHNSON & JOHNSON	38.61x	6.49x	18.27x	2.02%	635B
ABBVIE INC.	36.46x	8.38x	17.29x	2.41%	505B
ROCHE HOLDING AG	20.87x	5.11x	12.73x	2.56%	378B
MERCK & CO., INC.	105.89x	5.92x	25.41x	2.34%	358B
NOVARTIS AG	21.76x	5.68x	13.94x	2.81%	295B
ASTRAZENECA PLC	22.43x	4.53x	12.94x	1.95%	266B
AMGEN INC.	27.87x	7.16x	12.81x	2.3%	237B
GILEAD SCIENCES, INC.	-45.48x	6.98x	27.06x	2.11%	193B
Average	29.50x	7.04x	18.69x	2.12%	400.37B
Weighted average by Cap.	35.23x	8.29x	20.39x	1.8%