investorscraft@gmail.com

Intrinsic ValueMizuho Medy Co.,Ltd. (4595.T)

Previous Close¥1,782.00
Intrinsic Value
Upside potential
Previous Close
¥1,782.00

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

Mizuho Medy Co., Ltd. operates in the specialized healthcare sector, focusing on in-vitro diagnostic products and related scientific services. The company’s core revenue model is built on the development, manufacturing, and sale of immunoassay test kits, including influenza, RS virus, and SARS-CoV-2 detection kits, among others. Its product portfolio serves critical diagnostic needs, positioning it as a key player in Japan’s healthcare diagnostics market. Mizuho Medy also engages in international trade, exporting its products to markets such as the U.S., Belgium, and Taiwan, enhancing its global footprint. The company’s emphasis on R&D ensures continuous innovation, maintaining its competitive edge in a rapidly evolving industry. With a strong domestic presence and strategic export activities, Mizuho Medy balances regional dominance with incremental international growth opportunities.

Revenue Profitability And Efficiency

Mizuho Medy reported revenue of JPY 11.43 billion for the fiscal year ending December 2024, with net income reaching JPY 3.77 billion, reflecting a robust profit margin. The company’s operating cash flow stood at JPY 3.35 billion, supported by efficient operations and minimal capital expenditures of JPY -299 million, indicating strong cash generation capabilities relative to its asset base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 198.07 underscores its earnings power, driven by high-margin diagnostic products and prudent cost management. With no total debt and JPY 11.25 billion in cash and equivalents, Mizuho Medy demonstrates exceptional capital efficiency, allowing for reinvestment in R&D or shareholder returns without financial strain.

Balance Sheet And Financial Health

Mizuho Medy maintains a pristine balance sheet, with zero debt and substantial cash reserves of JPY 11.25 billion. This financial stability provides flexibility for strategic initiatives, including potential acquisitions or expansion into new markets, while mitigating liquidity risks.

Growth Trends And Dividend Policy

The company’s growth is supported by its diversified diagnostic product line and international expansion. A dividend per share of JPY 100 reflects a commitment to returning capital to shareholders, balancing growth investments with income distribution.

Valuation And Market Expectations

With a market capitalization of JPY 28.59 billion and a beta of 0.483, Mizuho Medy is perceived as a stable investment within the healthcare sector. The market likely values its strong profitability, cash position, and defensive industry positioning.

Strategic Advantages And Outlook

Mizuho Medy’s strategic advantages include its specialized diagnostic product portfolio, debt-free balance sheet, and global distribution network. The outlook remains positive, supported by sustained demand for diagnostic solutions and potential expansion into emerging markets.

Sources

Company description, financial data, and market metrics provided by the user.

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