investorscraft@gmail.com

Intrinsic ValuePharmarise Holdings Corporation (2796.T)

Previous Close¥519.00
Intrinsic Value
Upside potential
Previous Close
¥519.00

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

Pharmarise Holdings Corporation operates as a key player in Japan's pharmaceutical dispensing sector, managing a network of 347 pharmacies as of May 2021. The company specializes in prescription-based dispensing services, ensuring patients receive accurate medication as prescribed by medical institutions. Beyond core pharmacy operations, Pharmarise diversifies its revenue streams through drug and convenience stores, cosmetics sales, and ancillary services such as medical record storage and temporary staffing solutions. Its integrated approach positions it as a versatile healthcare service provider in a competitive market. The company’s strategic focus on convenience and accessibility, including the operation of medical malls, enhances its value proposition in Japan’s aging society, where demand for pharmaceutical and healthcare services continues to rise. Pharmarise’s market position is further reinforced by its ability to adapt to regulatory changes and evolving patient needs, though it faces competition from larger pharmacy chains and online healthcare platforms.

Revenue Profitability And Efficiency

Pharmarise reported revenue of ¥54.5 billion for the fiscal year ending May 2024, reflecting its substantial presence in Japan’s pharmacy sector. However, the company recorded a net loss of ¥351 million, with diluted EPS at -¥33.35, indicating profitability challenges. Operating cash flow stood at ¥2.7 billion, suggesting some operational resilience, though capital expenditures of ¥619 million highlight ongoing investments in store operations and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore pressures on earnings power, likely due to competitive margins and operational costs in the pharmacy sector. Operating cash flow remains positive, but the net loss raises questions about capital efficiency. Pharmarise’s ability to optimize its store network and ancillary services will be critical to improving returns on invested capital.

Balance Sheet And Financial Health

Pharmarise maintains a solid liquidity position with ¥7.2 billion in cash and equivalents, though total debt of ¥12.7 billion indicates moderate leverage. The balance sheet suggests manageable financial obligations, but the net loss may strain future liquidity if not addressed. The company’s ability to service debt while funding growth initiatives will be a key monitorable.

Growth Trends And Dividend Policy

Despite profitability challenges, Pharmarise continues to pay a dividend of ¥14 per share, signaling commitment to shareholder returns. Growth prospects hinge on expanding its pharmacy footprint and optimizing ancillary services, though the net loss highlights near-term headwinds. The dividend sustainability may depend on improved earnings and cash flow generation.

Valuation And Market Expectations

With a market cap of ¥5.5 billion and a beta of 0.3, Pharmarise is viewed as a relatively low-volatility stock in the healthcare sector. The negative earnings and modest revenue base suggest cautious market expectations. Investors likely await clearer signs of profitability improvement before assigning higher valuation multiples.

Strategic Advantages And Outlook

Pharmarise’s integrated pharmacy and healthcare services model provides a competitive edge in Japan’s aging demographic. However, the company must address profitability challenges to capitalize on long-term demand trends. Strategic initiatives to enhance operational efficiency and expand high-margin services could improve its outlook, though execution risks remain.

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