4524
MORISHITA JINTAN CO.,LTD.
森下仁丹株式会社
Pharmaceutical
Morishita Jintan Co., Ltd. manufactures and sale of pharmaceuticals, quasi-drugs, and health foods in Japan. The company offers health food products, oral care product, and medical supplies under the JINTAN brand. It also sells health food, medicines, food, and miscellaneous goods, as well as other company's products through phone/postcard/online shop; domestic products through department stores, drugstores, convenience stores, volume sellers, and supermarkets; and BabyD 200 and Bifidobacterium Pearl products through medical institutions. In addition, the company offers OEM contract services. Further, it develops Jintan capsule technology that allows encapsulating various contents, such as powder, liquid, microbe or others. Morishita Jintan Co., Ltd. was founded in 1893 and is headquartered in Chuo, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥12.8B
¥12.4B
¥11.4B
¥9.6B
Cost of Sales
¥6.8B
¥6.4B
¥6.0B
¥4.7B
Gross Profit
¥6.0B
¥6.0B
¥5.3B
¥4.9B
SG&A
¥5.2B
¥5.3B
¥4.7B
¥4.6B
Operating Income
¥804M
¥716M
¥569M
¥299M
Non-Operating Income
¥77M
¥102M
¥57M
¥49M
Dividend Income
¥72M
¥63M
¥46M
¥44M
Interest Income
¥0M
¥0M
¥0M
¥1M
Non-Operating Expenses
¥10M
¥2M
¥3M
¥8M
Interest Expense
¥8M
¥2M
¥2M
¥7M
Ordinary Income
¥870M
¥815M
¥623M
¥340M
Pre-tax Income
¥772M
¥820M
¥623M
¥385M
Income Taxes
¥225M
¥123M
¥131M
¥101M
Current Tax
¥111M
¥263M
¥176M
¥72M
Deferred Tax
¥114M
¥-139M
¥-45M
¥29M
Net Income (owners)
¥547M
¥697M
¥491M
¥283M
Comprehensive Income
¥200M
¥908M
¥1.1B
¥327M
EBITDA
¥1.4B
¥1.3B
¥1.2B
¥884M
EPS
¥133.78
¥170.68
¥120.55
¥69.58
Shares Outstanding
4.1M
4.1M
4.1M
4.1M
Shares Issued (total)
4.2M
4.2M
4.2M
4.2M
Treasury Shares
0.1M
0.1M
0.1M
0.1M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥17.9B
¥17.2B
¥16.1B
¥14.5B
Current Assets
¥8.2B
¥7.1B
¥7.1B
¥6.3B
Cash & Deposits
¥1.9B
¥1.1B
¥2.4B
¥2.1B
Trade Receivables
¥2.1B
¥2.0B
¥1.9B
¥1.6B
Non-Current Assets
¥9.7B
¥10.1B
¥9.0B
¥8.2B
PP&E
¥5.5B
¥5.4B
¥4.5B
¥4.5B
Intangible Assets
¥265M
¥278M
¥353M
¥458M
Investment Securities
¥3.9B
¥4.4B
¥4.1B
¥3.2B
Deferred Tax Assets
¥0M
¥8M
¥4M
¥2M
Total Liabilities
¥5.7B
¥5.0B
¥4.7B
¥4.0B
Current Liabilities
¥2.8B
¥3.2B
¥2.8B
¥2.1B
Accounts Payable
¥1.3B
¥1.3B
¥1.4B
¥983M
ST Debt
¥94M
¥164M
¥227M
¥280M
Taxes Payable
¥2M
¥207M
¥166M
¥72M
Non-Current Liabilities
¥2.9B
¥1.8B
¥1.9B
¥1.9B
Total LT Borrowings
¥1.3B
¥106M
¥242M
¥469M
Pension Obligations
¥698M
¥710M
¥658M
¥644M
Deferred Tax Liab.
¥891M
¥928M
¥971M
¥758M
Total Equity
¥12.2B
¥12.1B
¥11.4B
¥10.5B
Capital Stock
¥3.5B
¥3.5B
¥3.5B
¥3.5B
Capital Surplus
¥972M
¥969M
¥968M
¥967M
Retained Earnings
¥6.0B
¥5.7B
¥5.2B
¥4.8B
Treasury Stock
¥-99M
¥-108M
¥-114M
¥-120M
AOCI
¥1.7B
¥2.0B
¥1.8B
¥1.2B
Equity (owners)
¥10.5B
¥10.1B
¥9.6B
¥9.2B
Total Interest-Bearing Debt ⓘ
¥1.4B
¥270M
¥469M
¥749M
Net Cash ⓘ
¥584M
¥822M
¥1.9B
¥1.4B
NCAV ⓘ
¥2.4B
¥2.0B
¥2.4B
¥2.2B
NCAV/Share
¥597
¥493
¥596
¥548
BV/Share
¥2,556
¥2,473
¥2,343
¥2,260
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥669M
¥196M
¥1.2B
¥543M
Interest Paid
¥-8M
¥-2M
¥-2M
¥-7M
Interest Received
¥65M
¥53M
¥47M
¥43M
D&A
¥578M
¥576M
¥627M
¥585M
Investing CF
¥-701M
¥-1.2B
¥-474M
¥-463M
CapEx
¥600M
¥608M
¥442M
¥530M
Purchase Investments
¥-6M
¥-6M
¥-10M
¥-6M
Financing CF
¥880M
¥-362M
¥-433M
¥-645M
Dividends Paid
¥-204M
¥-163M
¥-152M
¥-152M
LT Debt Repaid
¥-164M
¥-228M
¥-280M
¥-492M
Free Cash Flow
¥69M
¥-412M
¥737M
¥13M
Net Change in Cash
¥848M
¥-1.3B
¥271M
¥-565M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
4.5%
5.9%
4.5%
2.7%
ROA
3.1%
4.2%
3.2%
2.0%
EPS
¥133.78
¥170.68
¥120.55
¥69.58
DPS
¥55.00
¥50.00
¥40.00
¥37.50
BPS
¥2,970.49
¥2,972.34
¥2,790.71
¥2,563.38
FCF/Share
¥17
¥-101
¥181
¥3
NCAV/Share
¥597
¥493
¥596
¥548
Payout Ratio
41.1%
29.3%
33.2%
53.9%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 1
Date Activist Stake Event Flag Demands Source
2024-07-29
Mitsubishi UFJ Financial Group Inc.
4.41%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 1
#
Shareholder
Shares (thou.)
% of Total
1
株式会社森下泰山
10,952
26.80%
2
ロート製薬株式会社
3,550
8.70%
3
公益財団法人森下仁丹奨学会
2,112
5.10%
4
株式会社三菱UFJ銀行
1,320
3.20%
5
日本生命保険相互会社
1,110
2.70%
6
株式会社ラクサン
1,064
2.60%
7
株式会社徳島大正銀行
880
2.10%
8
森下仁丹取引先持株会
618
1.50%
9
三菱UFJ信託銀行株式会社
510
1.20%
10
ピップ株式会社
432
1.00%
Domestic Nominees
0.0%
+0.0% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
54.9%
-0.2% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社森下泰山
26.80%
26.90%
26.80%
-0.10%
ロート製薬
8.70%
8.70%
8.70%
公益財団法人森下仁丹奨学会
5.10%
5.20%
5.10%
-0.10%
式会社三菱UFJ銀行
3.20%
3.20%
3.20%
日本生命保険
2.70%
2.70%
2.70%
式会社ラクサン
2.60%
2.60%
2.60%
式会社徳島大正銀行
2.10%
2.20%
2.10%
-0.10%
森下仁丹取引先持株会
1.30%
1.40%
1.50%
+0.10%
三菱UFJ信託銀行
2.10%
1.20%
1.20%
ピップ
1.00%
1.00%
1.00%
Concentration (HHI)
ⓘ
856
860
853
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥1,833M
-19% since 2023
Holdings
1
Trend
Stable
vs 2023
Held Company
FY2025
¥1,833M total
FY2023
¥2,271M total
Book Val ¥M
Shares
Book Val ¥M
Shares
ROHTO PHARMACEUTICAL CO.,LTD.
ロート製薬㈱
1,833
820,000
2,271
820,000
M
Portfolio total
1,833
2,271
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding