investorscraft@gmail.com

Intrinsic ValueKanamic Network Co.,LTD (3939.T)

Previous Close¥493.00
Intrinsic Value
Upside potential
Previous Close
¥493.00

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

Kanamic Network Co., Ltd. operates in Japan's healthcare information services sector, specializing in cloud-based systems that facilitate interdisciplinary collaboration in medical and elderly care. The company’s core revenue model revolves around subscription-based software solutions, including its flagship medical and elderly care communications system, which integrates care reporting, service calendars, and administrative functions. These offerings cater to in-home care providers, nursing facilities, and community support centers, streamlining workflows and improving care coordination. Kanamic also provides elderly care business management software tailored to different service classifications, alongside childcare support systems that enhance community-wide child-rearing initiatives. Beyond software, the company generates revenue through consulting, job placement, and educational services, as well as content production for healthcare professionals. Positioned as a niche player, Kanamic leverages Japan’s aging population and digitization trends in healthcare, differentiating itself through localized, user-friendly platforms. While it faces competition from larger healthcare IT providers, its focus on community-based care and interdisciplinary integration strengthens its market relevance.

Revenue Profitability And Efficiency

Kanamic reported revenue of ¥5.01 billion for FY2024, with net income of ¥920 million, reflecting an 18.4% net margin. Operating cash flow stood at ¥1.51 billion, supported by recurring software subscriptions and efficient cost management. Capital expenditures were modest at ¥132 million, indicating a capital-light model focused on scalable cloud solutions. The company’s profitability metrics suggest disciplined operational execution in a specialized market.

Earnings Power And Capital Efficiency

Diluted EPS of ¥19.38 underscores Kanamic’s earnings capability, driven by high-margin software services and low debt reliance. The company’s capital efficiency is evident in its robust operating cash flow relative to revenue, with minimal reinvestment needs. This positions it well to fund organic growth or strategic initiatives without significant leverage.

Balance Sheet And Financial Health

Kanamic maintains a strong liquidity position, with ¥3.43 billion in cash and equivalents against ¥932 million in total debt. The debt-to-equity ratio appears conservative, reflecting a low-risk financial structure. Its balance sheet supports flexibility for R&D or acquisitions, though the company has historically prioritized organic expansion.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s healthcare digitization and elderly care demand, though specific historical trends are undisclosed. The company pays a dividend of ¥6.5 per share, signaling a commitment to shareholder returns while retaining earnings for reinvestment. Dividend sustainability is supported by steady cash generation and a payout ratio below 40%.

Valuation And Market Expectations

At a market cap of ¥19.1 billion, Kanamic trades at a P/E of ~20.8x, aligning with niche healthcare IT peers. Its low beta (0.302) suggests defensive characteristics, though limited international exposure may cap growth expectations. Investors likely value its stable cash flows and demographic tailwinds.

Strategic Advantages And Outlook

Kanamic’s localized expertise and integrated care platforms provide a competitive edge in Japan’s fragmented healthcare IT market. Long-term prospects hinge on expanding its software suite and leveraging regulatory shifts toward digitized care coordination. Risks include reliance on domestic demand and potential margin pressure from larger entrants.

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