investorscraft@gmail.com

Intrinsic ValueFALCO HOLDINGS Co., Ltd. (4671.T)

Previous Close¥2,677.00
Intrinsic Value
Upside potential
Previous Close
¥2,677.00

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

FALCO HOLDINGS Co., Ltd. operates as a specialized medical service provider in Japan, focusing on clinical testing, genomic research, and pharmacy dispensing. The company serves hospitals, clinics, and food-related businesses with a diversified portfolio that includes genetic testing, pathology, immunology, and microbiology services. Its IT-driven medical support systems, such as @home Dr. and TASCAL, enhance operational efficiency for healthcare providers, positioning FALCO as an integrated diagnostics and biotech solutions leader. The company’s dual focus on diagnostics and drug development allows it to capitalize on Japan’s aging population and growing demand for precision medicine. With a strong foothold in clinical testing and a growing presence in genomic drug discovery, FALCO differentiates itself through technological innovation and regulatory expertise. Its ancillary services in food safety testing further diversify revenue streams, reinforcing resilience against sector-specific risks.

Revenue Profitability And Efficiency

FALCO reported revenue of ¥43.0 billion for FY2024, with net income of ¥1.7 billion, reflecting a net margin of approximately 3.9%. Operating cash flow stood at ¥3.4 billion, supported by stable demand for clinical testing. Capital expenditures of ¥1.1 billion indicate ongoing investments in lab infrastructure and IT systems, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥150.81 underscores its earnings capability, while a low beta of 0.24 suggests resilience to market volatility. Operating cash flow covers capital expenditures comfortably, indicating efficient capital allocation. The focus on high-margin genomic and IT services could further enhance profitability.

Balance Sheet And Financial Health

FALCO maintains a robust balance sheet with ¥10.1 billion in cash and equivalents against minimal total debt of ¥817 million, reflecting a conservative leverage profile. This liquidity position supports flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

Revenue growth is likely driven by Japan’s healthcare demands and expansion in genomic testing. The dividend payout of ¥123 per share signals a commitment to shareholder returns, though reinvestment in R&D and IT may temper near-term dividend growth.

Valuation And Market Expectations

With a market cap of ¥23.4 billion, FALCO trades at a P/E of approximately 14x, in line with niche diagnostics peers. The low beta suggests investors view it as a defensive play within healthcare.

Strategic Advantages And Outlook

FALCO’s integration of diagnostics, biotech, and IT services provides a competitive edge in Japan’s regulated healthcare market. Long-term prospects are tied to precision medicine adoption, though reliance on domestic demand and regulatory changes remain key risks.

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