investorscraft@gmail.com

Intrinsic ValueData Horizon Corporation (3628.T)

Previous Close¥516.00
Intrinsic Value
Upside potential
Previous Close
¥516.00

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

Data Horizon Corporation operates in Japan’s healthcare information services sector, specializing in data-driven solutions for insurers and medical providers. The company’s core offerings include medical information services, health-related data analytics, and generic drug notification platforms, which streamline administrative and clinical workflows. As a subsidiary of DeNA Co., Ltd., it leverages technological expertise to enhance data accuracy and operational efficiency in Japan’s highly regulated healthcare market. Data Horizon occupies a niche position by addressing insurers’ need for reliable, real-time health data, though competition from larger IT and healthcare firms persists. Its focus on data health support services differentiates it from broader healthcare IT providers, but scalability remains a challenge given its specialized client base. The company’s long-standing presence since 1981 lends credibility, but its growth is tied to Japan’s healthcare digitization trends and insurer adoption of third-party data solutions.

Revenue Profitability And Efficiency

In FY2024, Data Horizon reported revenue of ¥5.01 billion but recorded a net loss of ¥807 million, reflecting margin pressures and possibly elevated R&D or operational costs. The negative diluted EPS of ¥63.7 underscores profitability challenges, though operating cash flow remained positive at ¥120 million. Capital expenditures of ¥799 million suggest ongoing investments in technology or infrastructure, which may weigh on near-term earnings.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate weak earnings power, likely due to high fixed costs or competitive pricing in its niche. Operating cash flow, though positive, is insufficient to cover capital expenditures, implying reliance on external financing. The capital-intensive nature of healthcare IT may limit near-term returns on invested capital.

Balance Sheet And Financial Health

Data Horizon holds ¥1.42 billion in cash against ¥2.46 billion in total debt, signaling a leveraged position with limited liquidity buffers. The debt-to-equity ratio appears elevated, though specifics are unavailable. Investors should monitor refinancing risks, especially if profitability does not improve to service obligations.

Growth Trends And Dividend Policy

The absence of dividends aligns with the company’s loss-making status and reinvestment needs. Growth hinges on broader adoption of its data services by Japanese insurers, but the FY2024 revenue decline (if annualized) raises execution concerns. Sector tailwinds from healthcare digitization could support long-term demand, but near-term trends remain uncertain.

Valuation And Market Expectations

With a market cap of ¥5.72 billion and negative earnings, traditional valuation metrics are inapplicable. The beta of 0.769 suggests lower volatility than the broader market, possibly reflecting stable demand from insurers. Investors likely price in a turnaround or strategic value as a DeNA subsidiary.

Strategic Advantages And Outlook

Data Horizon’s deep domain expertise and DeNA’s backing are strategic advantages, but profitability must improve to justify its niche focus. The outlook depends on cost discipline and scaling its data platforms, though regulatory and competitive risks persist. A pivot to higher-margin services or partnerships could rekindle growth.

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