investorscraft@gmail.com

Intrinsic ValueJMDC Inc. (4483.T)

Previous Close¥3,390.00
Intrinsic Value
Upside potential
Previous Close
¥3,390.00

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

JMDC Inc. is a leading provider of medical statistics data services in Japan, operating across three core segments: Healthcare-Big Data, Telemedicine, and Dispensing Pharmacy Support. The company leverages its proprietary health data platform to deliver actionable insights to health insurance unions, pharmaceutical firms, insurers, and research institutions. Its Healthcare-Big Data segment aggregates and analyzes medical records, enabling clients to optimize healthcare delivery, pricing, and risk assessment. The Telemedicine segment offers remote image interpretation matching and ASP services, catering to the growing demand for digital healthcare solutions. Meanwhile, the Dispensing Pharmacy Support segment develops specialized business systems to streamline pharmacy operations. JMDC holds a strong market position due to its extensive data network, regulatory expertise, and partnerships with key stakeholders in Japan's healthcare ecosystem. The company benefits from structural tailwinds, including Japan's aging population and the government's push for digital health transformation. Its dual role as a data aggregator and service provider creates recurring revenue streams while reinforcing its competitive moat.

Revenue Profitability And Efficiency

JMDC reported revenue of ¥32.4 billion for FY2024, with net income of ¥4.6 billion, reflecting a net margin of approximately 14.2%. The company's diluted EPS stood at ¥69.94, demonstrating solid earnings conversion. However, operating cash flow was negative at ¥-17 million, likely due to working capital movements or strategic investments, while capital expenditures totaled ¥-893 million, indicating continued growth-oriented spending.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by high-margin data services and scalable platform offerings. With a beta of 0.53, JMDC exhibits lower volatility compared to the broader market, suggesting stable cash flow generation. The negative operating cash flow warrants monitoring, but its ¥14.5 billion cash reserve provides liquidity to fund operations and innovation initiatives.

Balance Sheet And Financial Health

JMDC maintains a balanced financial structure with ¥14.5 billion in cash and equivalents against ¥37.8 billion in total debt. The debt level appears manageable given its recurring revenue model and profitability. The company's ability to service debt will depend on sustained cash flow generation and disciplined capital allocation.

Growth Trends And Dividend Policy

JMDC's growth is tied to Japan's healthcare digitization trends and expansion of its data ecosystem. The company pays a dividend of ¥16 per share, offering a modest yield, which aligns with its focus on reinvesting capital to capture long-term opportunities in telemedicine and data analytics.

Valuation And Market Expectations

With a market capitalization of ¥196.9 billion, JMDC trades at a premium reflective of its niche positioning and growth potential in healthcare data services. Investors likely value its recurring revenue streams and first-mover advantage in Japan's evolving health IT landscape.

Strategic Advantages And Outlook

JMDC's key advantages include its comprehensive data assets, regulatory compliance expertise, and established client relationships. The outlook remains positive as demand for healthcare analytics and telemedicine solutions grows, though competition and data privacy regulations pose potential challenges. Execution on product innovation and partnerships will be critical to maintaining its leadership position.

Sources

Company filings, market data

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