Data is not available at this time.
Medical Ikkou Group Co., Ltd. is a Japan-based conglomerate operating primarily in the healthcare sector, with a strong focus on dispensing pharmacies, nursing care facilities, and generic drug wholesale. The company runs 93 dispensing pharmacy stores, positioning itself as a regional leader in pharmaceutical retail. Its diversified operations extend to outpatient and home-visit nursing care services, real estate rentals, and strategic investments, including M&A activities. This multi-faceted approach allows the company to capture synergies across healthcare and ancillary services, reinforcing its resilience in Japan's aging society. The group's integration of pharmacy operations with nursing care facilities provides a competitive edge, catering to the growing demand for integrated elderly care solutions. While its core revenue stems from pharmacy sales and nursing services, its investments in listed and unlisted stocks add a financial dimension to its business model. The company's regional concentration in Tsu and surrounding areas offers localized expertise but may limit national scalability without further expansion.
In its latest fiscal year, Medical Ikkou Group reported revenue of JPY 48.4 billion, with net income of JPY 1.13 billion, reflecting a net margin of approximately 2.3%. Operating cash flow stood at JPY 1.2 billion, while capital expenditures were JPY -1.04 billion, indicating disciplined reinvestment. The company’s diluted EPS of JPY 301.35 suggests moderate profitability relative to its market capitalization.
The company demonstrates steady earnings power, supported by its diversified healthcare operations. Its capital efficiency is underscored by a balanced approach to reinvestment, with operating cash flow covering capital expenditures. However, the modest net income margin highlights the competitive and regulated nature of Japan’s pharmacy and nursing care sectors.
Medical Ikkou Group maintains a solid liquidity position, with JPY 6.77 billion in cash and equivalents against total debt of JPY 10.02 billion. The debt level is manageable given its stable cash flow generation, though investors should monitor leverage trends. The balance sheet reflects a mix of operational assets and strategic investments, aligning with its conglomerate structure.
The company’s growth is tied to Japan’s aging population, driving demand for pharmacy and nursing care services. Its dividend per share of JPY 30 indicates a shareholder-friendly policy, though the yield remains modest. Expansion opportunities lie in scaling its pharmacy network and deepening integration between healthcare services.
With a market capitalization of JPY 8.06 billion and a beta of 0.222, the stock exhibits low volatility relative to the broader market. The valuation reflects expectations of stable, albeit slow, growth in its core markets. Investors likely price in regulatory risks and demographic tailwinds.
Medical Ikkou Group’s integrated healthcare model provides a defensible market position, leveraging Japan’s demographic trends. Strategic investments and M&A could enhance growth, but execution risks remain. The outlook is stable, supported by recurring revenue streams, though sector competition and regulatory changes warrant caution.
Company description, financial data from disclosed filings, and market data from exchange sources.
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |