Loading…
← CockpitCompetitor Analysis › 2160.T GNI Group Ltd.Open in the cockpit ↗

GNI Group Ltd.2160.TCompetitor analysis, valuation and peers

Japan · JPY·Health Care›Biotechnology

Japan/China biopharma developer of fibrosis treatments, with a Phase III liver-fibrosis drug via Chinese subsidiary Beijing Continent.

≈ A Japan-listed biotech with its main pipeline running through a Chinese subsidiaryMomentum laggard 6
Mkt cap
$866M
US dollars, full cap
Free float
85%
of shares outstanding
$/day
$53.1M
20-day average traded
Fwd P/E
135.6×
forward earnings
ROIC−WACC
-20.3 pp
WACC 14.0%
Hurdle
n/a
no reverse DCF
Next earnings
7 days
13 Nov 2026
Close · JPY¥2,073
1D-12.9%
1W-23.9%
1M-43.0%
3M-16.7%
6M-29.0%
YTD-14.1%
1Y-14.8%
ATR %11.3%
52w lowhigh44.6% off high

What GNI does

Japan/China biopharma developer of fibrosis treatments, with a Phase III liver-fibrosis drug via Chinese subsidiary Beijing Continent.

Earns mostly from selling Etuary, its pirfenidone drug for lung fibrosis, in China, with those sales funding development of F351, its liver-fibrosis candidate in late-stage trials. Most operations and revenue sit in China through its subsidiary, though the parent is listed in Japan.

In one line: A Japan-listed biotech with its main pipeline running through a Chinese subsidiary.

Products and services

  • ETUARY (pirfenidone, lung fibrosis)
  • F351 (liver fibrosis, Phase III China)
  • Wound-care/orthobiologics products

Customers

  • Hospitals/patients in Japan and China
  • Licensing partners

Where it sits in the supply chain

  • Health Care
  • Biopharmaceuticals
  • Fibrosis/rare-disease drug development

What could go right

  • China Phase III trial progress/approval
  • 2026 acquisition of Ayumi Pharmaceutical

What could go wrong

  • Binary clinical trial outcome risk
  • China regulatory/reimbursement uncertainty

Moat: narrow (IP / patents, regulatory licence). Late-stage fibrosis drug candidates and a China-approved subsidiary give a scarce pipeline position.

Headquarters: Tokyo, Japan · Founded: 1990 · Employees: 990

Named competitors

  • Chi-Med (Hutchmed) HCM
  • Shionogi 4507.T
  • Boehringer Ingelheim (private) private or unlisted

GNI at a glance

Size GNI (2160.T) is a Japan Health Care company (Biotechnology) with a market value of $866M, the 797th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,073 on 6 Nov 2026.

Performance Over six months the shares fell 29.0%, against -15.3% for the median peer and +1.8% for the Japan market (cap-weighted) — 6th lowest of 19 in its peer set.

Growth Revenue grew 9.9% over the last twelve months (peer median -1.8%); the operating margin is -24.3% (peer median -28.8%).

Valuation It trades at 135.6× forward earnings against a peer median of 23.6× (most expensive of 6).

Capital Return on invested capital runs 20.3 points below its cost of capital (14.0% WACC).

Next results Next results expected around 13 Nov 2026 (exchange calendar; dates can move).

Relative performance

8010012011 May 202611 Aug 20266 Nov 2026Peer median 872160.T 69
Six months, rebased to 100: GNI against the median of its 20 peers (local-currency closes).

GNI financials

Reported figures in JPY; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
Revenue¥26.5B¥26.8B¥23.6B¥26.0B¥17.4B
Revenue growth—+14%-9%+49%—
Gross profit¥19.8B¥20.0B¥18.0B¥22.4B¥14.7B
EBITDA-¥5.22B-¥1.16B¥437M¥5.19B¥1.76B
Net income-¥5.32B-¥4.24B¥1.10B¥8.09B¥389M
Free cash flow-¥3.39B-¥2.74B-¥3.69B¥5.28B-¥580M
Capital expenditure¥3.15B¥1.56B¥1.54B¥2.08B¥1.94B
Total debt¥5.07B¥22.2B¥22.7B¥18.8B¥10.2B

Quarterly statements and history in the cockpit →

GNI competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-50%0%+50%+100%-25%0%+25%MGTXSNDX4587PRMEOXBGLUEIVA6885269887301333301520002038JBIO9966ANRO2160.T6-month return →1-month return →
Up and to the right = strong over both horizons. GNI is the large dot.

Fundamentals: revenue growth against valuation

-20%0%+20%50×100×45876885263013336001953008412160.TRevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. GNI is the large dot.

GNI competitors and peer comparison

Head to head with its named competitors (2160.T vs HCM vs 4507.T)
CompanyMarket cap6M returnRevenue growthOp. marginForward P/EReq g
GNI 2160.T$866M-29%+10%-24%135.6×n/a
HUTCHMED (China) Limited Sponsored ADR HCM$2.65B+15%-9%-6%29.7×38.3%
Shionogi & 4507.T$16.6B-6%+46%29%10.9×-0.7%

How GNI compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

GNI against its 20 peers (data as of 6 Nov 2026)
Measure2160.TPeer medianRank in peer set
1-month return-43.0%-5.6%2nd lowest of 21
6-month return-29.0%-15.3%6th lowest of 19
Distance from 52-week high-44.6%-41.7%9th lowest of 21
Revenue growth (TTM)+9.9%-1.8%5th highest of 17
Operating margin-24.3%-28.8%8th highest of 18
Forward P/E135.6×23.6×most expensive of 6
ROIC minus cost of capital-20.3 pp-12.3 pp5th lowest of 14

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
GNI 2160.TJapan$866M-29%+10%-24%135.6×n/an/a
MeiraGTx MGTXUnited States$864M-8%+948%46%n/a-9.9%+39.2%
Syndax Pharmaceuticals SNDXUnited States$859M-56%+160%-62%n/an/an/a
Peptidream 4587.TJapan$856M-10%+1%-25%20.0×n/an/a
Prime Medicine PRMEUnited States$843M+45%-18%-4,825%n/an/an/a
Oxford BioMedica OXB.LUnited Kingdom$892M-14%+16%-18%n/an/an/a
Monte Rosa Therapeutics GLUEUnited States$902M-45%-84%-633%n/an/an/a
Inventiva IVA.PAFrance$912M-29%-100%-307,063%n/an/an/a
Wuhan Keqian Biology 688526.SSChina$814M-19%-22%20%16.6×8.8%+2.4%
Odyssey Therapeutics ODTXUnited States$924Mn/a-33%-5,415%n/an/an/a
Nanjing Leads Biolabs 9887.HKHong Kong$927M-54%n/a-108%n/an/an/a
R&G PharmaStudies 301333.SZChina$803M-12%+21%11%38.4×20.1%+11.8%
Anhui Wanbang Pharmaceutical Technology 301520.SZChina$803M+91%-15%-8%n/a48.8%+14.7%
Beijing SL Pharmaceutical 002038.SZChina$793M-21%-4%-119%n/a-12.3%-10.9%
Jade Biosciences JBIOUnited States$958M-42%n/an/an/an/an/a
China Animal Husbandry Industry 600195.SSChina$960M-17%+1%2%35.8×6.6%+4.4%
Alphamab Oncology 9966.HKHong Kong$777M-39%-32%-38%n/an/an/a
Shaanxi Micot Pharmaceutical Technology 2335.HKHong Kong$777Mn/an/an/an/an/an/a
Alto Neuroscience ANROUnited States$987M+4%n/an/an/an/an/a
Chengdu Kanghua Biological Products Co. Td Class 1 300841.SZChina$995M-11%0%22%23.6×11.1%+2.3%
Changchun BCHT Biotechnology 688276.SSChina$1.00B-11%+2%-29%n/an/an/a

Questions

Who are GNI's main competitors?
Named competitors: Chi-Med (Hutchmed) (HCM), Shionogi (4507.T), Boehringer Ingelheim (private) (private or unlisted). The cockpit's measured peer set (industry) also includes MeiraGTx (MGTX), Syndax Pharmaceuticals (SNDX), Peptidream (4587.T), Prime Medicine (PRME), Oxford BioMedica (OXB.L), Monte Rosa Therapeutics (GLUE).
Is GNI expensive compared with its peers?
On forward p/e it trades at 135.6× against a peer median of 23.6×, most expensive of 6 in its peer set.
How has GNI stock performed?
Over six months to 6 Nov 2026 the shares returned -29.0% against -15.3% for the median peer; over one year -14.8%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.