investorscraft@gmail.com

Intrinsic ValueShip Healthcare Holdings, Inc. (3360.T)

Previous Close¥2,546.50
Intrinsic Value
Upside potential
Previous Close
¥2,546.50

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

Ship Healthcare Holdings, Inc. operates as a diversified healthcare services provider in Japan and internationally, focusing on medical, welfare, and nursing care solutions. The company’s business is structured into four key segments: Total Pack Produce, Medical Supply, Lifecare, and Dispensing Pharmacy. The Total Pack Produce segment provides bulk medical equipment sales and facility consulting, while the Medical Supply segment specializes in treatment materials. The Lifecare segment manages senior living facilities and nutritional services, and the Dispensing Pharmacy segment operates pharmacies. Ship Healthcare’s integrated approach allows it to serve a broad spectrum of healthcare needs, positioning it as a critical player in Japan’s aging society. Its diversified revenue streams and consultative services enhance resilience against sector-specific risks. The company’s market position is strengthened by its ability to bundle services, creating long-term client relationships in a highly regulated industry.

Revenue Profitability And Efficiency

Ship Healthcare reported revenue of JPY 630.99 billion for FY 2024, with net income of JPY 13.79 billion, reflecting a net margin of approximately 2.2%. Operating cash flow stood at JPY 31.61 billion, while capital expenditures were modest at JPY 3.52 billion, indicating disciplined spending. The company’s profitability metrics suggest efficient cost management, though margins remain thin due to the competitive and regulated nature of the healthcare supply industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 146.15 demonstrates stable earnings power, supported by its diversified business model. Operating cash flow covers capital expenditures comfortably, with a free cash flow of approximately JPY 28.09 billion. This indicates prudent capital allocation, though further efficiency gains could enhance returns given the capital-intensive aspects of healthcare infrastructure and pharmacy operations.

Balance Sheet And Financial Health

Ship Healthcare maintains a solid balance sheet, with JPY 85.07 billion in cash and equivalents against total debt of JPY 57.93 billion, reflecting a conservative leverage profile. The net cash position provides flexibility for strategic investments or shareholder returns. The company’s financial health is robust, with sufficient liquidity to navigate cyclical demand fluctuations in the healthcare sector.

Growth Trends And Dividend Policy

Revenue growth is likely tied to Japan’s aging population and expanding healthcare needs. The company’s dividend per share of JPY 58 suggests a commitment to returning capital to shareholders, though the payout ratio remains sustainable given current earnings. Future growth may hinge on scaling its Lifecare and pharmacy segments, which benefit from demographic tailwinds.

Valuation And Market Expectations

With a market capitalization of JPY 167.66 billion, Ship Healthcare trades at a P/E ratio of approximately 12.2x, reflecting moderate investor expectations. The negative beta of -0.065 indicates low correlation with broader market movements, typical for defensive healthcare stocks. Valuation appears reasonable relative to sector peers, with potential upside tied to execution in high-growth segments.

Strategic Advantages And Outlook

Ship Healthcare’s integrated service model and focus on Japan’s aging population provide a durable competitive edge. Regulatory expertise and long-term client relationships further solidify its market position. The outlook remains stable, with growth opportunities in elderly care and pharmacy services offsetting slower segments. Strategic investments in facility expansion or technology could enhance efficiency and margins over time.

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