investorscraft@gmail.com

Intrinsic ValueSMS Co., Ltd. (2175.T)

Previous Close¥1,634.00
Intrinsic Value
Upside potential
Previous Close
¥1,634.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SMS Co., Ltd. operates as a specialized information infrastructure provider in Japan’s nursing care, medical, and healthcare sectors. The company’s diversified digital platforms include online communities, certification portals, and recruitment services tailored to healthcare professionals, caregivers, and seniors. By integrating niche services such as home-delivered meal searches and hospital management consulting, SMS Co. addresses critical gaps in Japan’s aging society. Its market position is reinforced by a multi-faceted revenue model combining subscription-based communities, advertising, and B2B consulting. The company’s focus on high-demand verticals—elderly care and medical staffing—positions it as a key enabler in Japan’s healthcare ecosystem. Unlike generic job portals or healthcare IT firms, SMS Co. leverages deep sector expertise to foster sticky user engagement and recurring revenue streams.

Revenue Profitability And Efficiency

For FY2025, SMS Co. reported revenue of JPY 60.95 billion, with net income of JPY 6.05 billion, reflecting a net margin of approximately 9.9%. Operating cash flow stood at JPY 5.81 billion, though capital expenditures of JPY 4.07 billion indicate ongoing investments in platform scalability. The company’s profitability metrics suggest efficient cost management despite sector-specific operational complexities.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 70.94 underscores SMS Co.’s earnings resilience, supported by high-margin digital services and recruitment solutions. The balance between growth investments (evidenced by capex) and cash generation highlights disciplined capital allocation. The firm’s beta of 1.295 indicates moderate sensitivity to market volatility, typical for healthcare-focused growth stocks.

Balance Sheet And Financial Health

SMS Co. maintains a solid liquidity position with JPY 16.18 billion in cash and equivalents against total debt of JPY 8.05 billion, implying a conservative leverage profile. The net cash position supports flexibility for strategic acquisitions or organic expansion, critical in a fragmented healthcare IT market.

Growth Trends And Dividend Policy

Revenue growth is likely tied to Japan’s aging demographics and digitization of care services. A dividend per share of JPY 28.5 signals a shareholder-friendly approach, though payout ratios remain sustainable given current earnings. Future expansion may hinge on international replication of its domestic success.

Valuation And Market Expectations

At a market cap of JPY 114.7 billion, SMS Co. trades at a P/E of ~19x FY2025 earnings, aligning with peers in healthcare IT. Investors likely price in steady demand for its niche services, though execution risks in scaling new verticals could introduce volatility.

Strategic Advantages And Outlook

SMS Co.’s entrenched position in Japan’s caregiving ecosystem provides a competitive moat. Strategic priorities include deepening platform monetization and geographic diversification. Regulatory tailwinds for elderly care digitization and workforce solutions bolster long-term prospects, though macroeconomic pressures on healthcare spending warrant monitoring.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount