Digital Molecular Structure Concept

BlackJack3D/iStock via Getty Images

In this analysis, we compared Johnson & Johnson (NYSE:JNJ) with Pfizer Inc. (NYSE:PFE), the two largest pharmaceutical companies in the US, and the largest geographic market in the world (49.8%). Firstly, we compared the two companies

Product Development Comparison ($ mln)

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

Total/ Average

JNJ R&D

8,183

8,494

9,046

9,143

10,594

10,775

11,355

12,159

14,714

14,603

JNJ Revenue

71,312

74,331

70,074

71,890

76,450

81,581

82,059

82,584

93,775

94,943

JNJ Revenue Growth %

4.2%

-5.7%

2.6%

6.3%

6.7%

0.6%

0.6%

13.6%

1.2%

3.4%

JNJ R&D % of Revenue

11.5%

11.4%

12.9%

12.7%

13.9%

13.2%

13.8%

14.7%

15.7%

15.4%

13.5%

Pfizer R&D

6,551

7,150

7,646

7,858

7,645

7,713

7,721

8,709

10,360

11,428

Pfizer Revenue

51,584

49,605

48,851

52,824

52,546

40,825

40,905

41,651

81,288

100,330

Pfizer Revenue Growth %

-3.8%

-1.5%

8.1%

-0.5%

-22.3%

0.2%

1.8%

95.2%

23.4%

11.2%

Pfizer R&D % of Revenue

12.7%

14.4%

15.7%

14.9%

14.5%

18.9%

18.9%

20.9%

12.7%

11.4%

15.5%

JNJ Total Patents

7,950

8,718

8,968

8,579

9,864

10,701

11,936

12,048

11,550

10,724

JNJ Patents Growth %

9.7%

2.9%

-4.3%

15.0%

8.5%

11.5%

0.9%

-4.1%

-7.2%

3.6%

Pfizer Total Patents

1,919

1,849

2,167

1,995

2,136

1,883

2,010

1,852

2,019

1,425

Pfizer Patents Growth %

-3.6%

17.2%

-7.9%

7.1%

-11.8%

6.7%

-7.9%

9.0%

-29.4%

-2.3%

JNJ Grants

2,879

3,176

3,377

3,327

3,920

4,214

4,012

4,068

4,616

4,102

JNJ Grants Growth %

10.3%

6.3%

-1.5%

17.8%

7.5%

-4.8%

1.4%

13.5%

-11.1%

4.4%

JNJ Grants % of Total

36.2%

36.4%

37.7%

38.8%

39.7%

39.4%

33.6%

33.8%

40.0%

38.3%

37.4%

Pfizer Grants

699

716

847

707

810

698

755

718

757

504

Pfizer Grants Growth %

2.4%

18.3%

-16.5%

14.6%

-13.8%

8.2%

-4.9%

5.4%

-33.4%

-2.2%

Pfizer Grants % of Total

36.4%

38.7%

39.1%

35.4%

37.9%

37.1%

37.6%

38.8%

37.5%

35.4%

37.4%

JNJ Pipeline

Phase 1

Phase 2

Phase 3

Registration

Total

% of Total

Cardiovascular and Metabolism

3

1

4

0

8

8.5%

Immunology

3

11

10

1

25

26.6%

Neuroscience

2

6

4

0

12

12.8%

Oncology

10

3

17

7

37

39.4%

Pulmonary Hypertension

1

0

2

2

5

5.3%

Infectious Diseases and Vaccines

0

1

2

4

7

7.4%

Total

19

22

39

14

94

100.0%

Pfizer Pipeline

Phase 1

Phase 2

Phase 3

Registration

Total

% of Total

Cardiovascular and Metabolism

1

1

0

0

2

2.2%

Immunology

5

9

2

1

17

18.9%

Neuroscience

0

1

1

0

2

2.2%

Oncology

15

6

10

2

33

36.7%

Infectious Diseases and Vaccines

5

5

5

6

21

23.3%

Diabetes

0

2

0

0

2

2.2%

Others

3

4

4

2

13

14.4%

Total

28

27

22

11

90

100.0%

Acquisitions

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

Total/ Average

Healthcare Equipment (MedTech)

1

1

6

2

2

1

1

14

Personal Care (Consumer Health)

1

1

3

1

1

1

8

Pharmaceutical

1

2

2

0

0

1

1

2

0

0

9

Cardiovascular and Metabolism

1

1

Immunology

1

1

2

4

Neuroscience

0

Oncology

1

1

2

Pulmonary Hypertension

0

Infectious Diseases and Vaccines

1

1

2

JNJ Total Acquisitions

3

3

2

4

9

6

2

3

1

1

34

JNJ Acquisition Costs

835

2,129

954

4,509

35,151

899

5,810

7,323

60

17,652

7,532

Cardiovascular and Metabolism

0

Immunology

1

1

Neuroscience

1

1

1

3

Oncology

1

1

2

Infectious Diseases and Vaccines

1

2

1

1

5

Diabetes

0

Others

1

1

1

3

Pfizer Total Acquisitions

1

1

1

3

1

0

1

0

0

4

12

Pfizer Acquisition Costs

15

195

16,466

18,368

1,000

0

10,861

0

0

22,997

6,990

Geographic Revenue Comparison

JNJ

Pfizer

US Revenue

51.2%

42.3%

US Revenue Growth (10-year Average)

4.8%

10.1%

Non-US Revenue

48.8%

57.7%

Non-US Revenue Growth (10-year Average)

2.1%

14.4%

Company

EV / EBITDA (5-year Average)

Johnson & Johnson

13.95x

Pfizer Inc.

10.58x

Roche Holding AG (OTCQX:RHHBY)

11.41x

Merck & Co., Inc. (MRK)

12.95x

Novartis AG (NVS)

12.73x

Bayer AG (OTCPK:BAYZF)

9.32x

Sanofi (SNY)

10.96x

Bristol-Myers Squibb Company (BMY)

10.34x

AstraZeneca PLC (AZN)

23.11x

GSK plc (GSK)

9.96x

Average

12.53x

Valuation

JNJ

Pfizer

EV/EBITDA

10.82x

13.79x

Industry Average (5-year Average)

12.53x

12.53x

Upside

15.8%

-9.1%

Source link