investorscraft@gmail.com

Intrinsic ValueSaint-Care Holding Corporation (2374.T)

Previous Close¥1,209.00
Intrinsic Value
Upside potential
Previous Close
¥1,209.00

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

Saint-Care Holding Corporation operates in Japan's rapidly growing elderly care sector, providing a comprehensive suite of healthcare services tailored to aging populations. The company's core revenue model is built on fee-based care services, including visiting nursing, assisted living facilities, and home renovation solutions, supplemented by equipment sales and robotics. Its diversified offerings position it as an integrated provider in a market driven by Japan's demographic shift toward an older society. Saint-Care differentiates itself through small-scale, community-focused care models and technology integration, such as care robots, which enhance operational efficiency. The company holds a competitive edge in regional markets through its established network of facilities and partnerships, though it faces regulatory and labor cost pressures common to the industry. Its focus on dementia care and home-based services aligns with national priorities, strengthening its long-term positioning in Japan's healthcare ecosystem.

Revenue Profitability And Efficiency

Saint-Care reported revenue of JPY 54.1 billion for FY 2024, with net income of JPY 2.0 billion, reflecting a net margin of approximately 3.7%. Operating cash flow stood at JPY 3.96 billion, indicating stable cash generation. Capital expenditures of JPY 891 million suggest moderate reinvestment, likely directed toward facility maintenance and technological upgrades. The company's profitability metrics are in line with sector norms, though labor-intensive operations may pressure margins.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 80.34 demonstrates its ability to translate top-line growth into shareholder returns. With operating cash flow covering capital expenditures by a factor of 4.4x, Saint-Care maintains sufficient liquidity for organic expansion. Its asset-light model in certain segments, such as equipment rentals and outsourcing, supports capital efficiency, though the core care business remains labor-dependent.

Balance Sheet And Financial Health

Saint-Care holds JPY 8.02 billion in cash against JPY 5.2 billion of total debt, providing a conservative leverage profile. The current cash position could fund approximately two years of capex at current levels. Debt levels appear manageable, with no immediate liquidity concerns, though the industry's regulatory risks warrant monitoring.

Growth Trends And Dividend Policy

Revenue growth is likely tied to Japan's aging population trends, with potential upside from robotics and home renovation services. The company pays a dividend of JPY 30 per share, yielding approximately 1.5% at current market cap levels, reflecting a balanced approach between reinvestment and shareholder returns. Future growth may hinge on regional expansion and service diversification.

Valuation And Market Expectations

At a market cap of JPY 17.9 billion, the company trades at roughly 8.9x net income, a discount to some healthcare peers, possibly reflecting sector-specific risks. The beta of 0.739 suggests lower volatility than the broader market, aligning with its defensive industry positioning.

Strategic Advantages And Outlook

Saint-Care benefits from Japan's structural demand for elderly care, with its multifunctional service model providing resilience. Near-term challenges include labor shortages and reimbursement policies, but its technology investments and regional density offer differentiation. The outlook remains stable, supported by demographic tailwinds, though operational efficiency gains will be critical for margin improvement.

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