investorscraft@gmail.com

Intrinsic ValueAlfresa Holdings Corporation (2784.T)

Previous Close¥2,489.00
Intrinsic Value
Upside potential
Previous Close
¥2,489.00

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

Alfresa Holdings Corporation operates as a key player in Japan's pharmaceutical and medical distribution sector, specializing in the wholesale and manufacturing of pharmaceuticals, diagnostic reagents, and medical devices. The company serves a broad clientele, including hospitals, clinics, and pharmacies, through its ethical pharmaceuticals and self-medication products divisions. Its diversified revenue streams include import/export operations, contract manufacturing, and medical-related services, positioning it as a vertically integrated healthcare solutions provider. Alfresa maintains a strong market presence in Japan while expanding internationally, leveraging its extensive distribution network and expertise in regulatory compliance. The company's focus on both prescription and over-the-counter products ensures resilience against sector-specific demand fluctuations. Its strategic emphasis on high-margin segments like active pharmaceutical ingredients and diagnostic reagents further strengthens its competitive edge in a highly regulated industry.

Revenue Profitability And Efficiency

Alfresa reported revenue of JPY 2.86 trillion for FY 2024, with net income of JPY 29.6 billion, reflecting a net margin of approximately 1.0%. The company's operating cash flow stood at JPY 86.4 billion, indicating efficient working capital management. Capital expenditures of JPY -15.7 billion suggest disciplined reinvestment, aligning with its growth strategy in high-value segments.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 154.13 underscores its earnings power, supported by stable demand in Japan's healthcare sector. With a modest debt load (JPY 34.9 billion) relative to cash reserves (JPY 213.8 billion), Alfresa maintains strong capital efficiency, enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Alfresa's balance sheet remains robust, with cash and equivalents covering total debt 6.1x. The low debt-to-equity profile and negative beta (-0.085) suggest defensive financial positioning, reducing vulnerability to market volatility. This liquidity supports ongoing operations and potential M&A activity in the fragmented medical distribution space.

Growth Trends And Dividend Policy

While growth metrics are undisclosed, the company's JPY 63 per share dividend reflects a commitment to shareholder returns, yielding ~1.5% at current market cap (JPY 348.5 billion). Its dual focus on wholesale and manufacturing may drive incremental growth, particularly in higher-margin diagnostic reagents and contract manufacturing.

Valuation And Market Expectations

Trading at a P/E of ~11.8x (based on FY2024 EPS), Alfresa's valuation aligns with sector peers, discounting its stable but low-margin wholesale operations. The market likely prices in limited near-term growth upside, balanced by recession-resistant demand and dividend stability.

Strategic Advantages And Outlook

Alfresa's integrated model and regulatory expertise provide moats in Japan's complex healthcare market. Near-term outlook remains stable, with potential upside from international expansion and higher-margin manufacturing segments. Risks include pricing pressure in wholesale and regulatory changes affecting drug distribution margins.

Sources

Company filings, market data

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