investorscraft@gmail.com

Intrinsic ValueMedical Data Vision Co., Ltd. (3902.T)

Previous Close¥1,689.00
Intrinsic Value
Upside potential
Previous Close
¥1,689.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medical Data Vision Co., Ltd. operates in Japan's healthcare information services sector, specializing in medical data integration and analytics. The company provides critical infrastructure for medical institutions, pharmaceutical firms, and research entities by offering data analysis, consulting, and portal site development. Its services enable stakeholders to derive actionable insights from complex healthcare datasets, positioning it as a key intermediary in Japan's digitizing medical ecosystem. The firm’s revenue model hinges on subscription-based data services, software licensing, and consulting engagements, catering to a niche but growing demand for evidence-based healthcare decision-making. Despite competition from global health IT players, Medical Data Vision maintains a strong domestic presence due to its deep understanding of Japan’s regulatory landscape and localized data requirements. Its partnerships with insurers and academic institutions further solidify its role as a trusted data aggregator in a market increasingly reliant on real-world evidence.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of ¥5.91 billion but faced a net loss of ¥791 million, reflecting operational challenges. Negative operating cash flow of ¥878 million and modest capital expenditures of ¥154 million suggest potential reinvestment constraints. The diluted EPS of -¥20.73 underscores profitability pressures, possibly tied to competitive or cost structure inefficiencies in its service delivery model.

Earnings Power And Capital Efficiency

The absence of debt and ¥1.35 billion in cash reserves provides liquidity, but negative earnings and cash flow raise questions about sustainable capital allocation. The firm’s ability to monetize its data assets and consulting expertise will be critical to improving return on invested capital, particularly as healthcare analytics demand grows.

Balance Sheet And Financial Health

With no debt and cash holdings covering short-term obligations, the balance sheet remains low-risk. However, the lack of leverage may indicate conservative growth strategies or limited investment opportunities. The net loss and cash burn necessitate close monitoring of working capital trends to ensure stability.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend of ¥6.5 per share, signaling commitment to shareholder returns. Growth prospects hinge on expanding its data service offerings and leveraging Japan’s push for healthcare digitization, though near-term execution risks persist.

Valuation And Market Expectations

At a market cap of ¥14.5 billion and a beta of 0.96, the stock reflects moderate volatility relative to the market. Investors likely price in recovery potential, balancing current losses against long-term sector tailwinds.

Strategic Advantages And Outlook

The company’s proprietary datasets and entrenched relationships in Japan’s healthcare ecosystem are key differentiators. Success depends on scaling high-margin analytics services and improving cost controls. Regulatory tailwinds for data-driven healthcare could offset near-term headwinds if execution improves.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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