investorscraft@gmail.com

Intrinsic ValueMedical Ikkou Group Co.,Ltd. (3353.T)

Previous Close¥2,927.00
Intrinsic Value
Upside potential
Previous Close
¥2,927.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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