investorscraft@gmail.com

Intrinsic ValueEcoNaviSta, Inc. (5585.T)

Previous Close¥2,184.00
Intrinsic Value
Upside potential
Previous Close
¥2,184.00

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

EcoNaviSta, Inc. operates in Japan's healthcare information services sector, specializing in digital transformation (DX) support for the nursing care industry. The company leverages AI-driven sleep analysis and sensor fusion technology to develop predictive health monitoring solutions, such as its flagship product Liferhythmnavi + Dr. This platform aids in early detection of health status transitions, addressing critical social challenges in elderly care. EcoNaviSta's niche focus on AI-powered predictive analytics positions it as a technology innovator in Japan's rapidly aging society, where demand for efficient nursing care solutions is growing. The company's revenue model is built on licensing its proprietary monitoring systems and providing ongoing support services to healthcare providers. With no direct competitors offering the same depth of sleep-based predictive analytics, EcoNaviSta has carved out a defensible market position in Japan's healthcare IT landscape.

Revenue Profitability And Efficiency

For FY2024, EcoNaviSta reported revenue of JPY 1.35 billion with net income of JPY 334 million, reflecting a healthy net margin of approximately 25%. The company generated JPY 320 million in operating cash flow against JPY 254 million in capital expenditures, indicating disciplined reinvestment in its technology platform. These metrics suggest efficient operations with strong conversion of revenue to profitability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with diluted EPS of JPY 47.95. With zero debt and JPY 2.63 billion in cash reserves, EcoNaviSta maintains exceptional capital efficiency. The absence of leverage and substantial cash position provide flexibility for continued R&D investment or strategic acquisitions in the healthcare IT space.

Balance Sheet And Financial Health

EcoNaviSta's balance sheet is exceptionally strong, with JPY 2.63 billion in cash and equivalents against no debt. This risk-free financial structure provides ample liquidity to fund operations and growth initiatives. The company's negative beta of -0.31 suggests its performance is inversely correlated with broader market movements, potentially offering portfolio diversification benefits.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's focus on Japan's expanding elderly care market positions it well for sustained growth. EcoNaviSta maintains a modest dividend policy with JPY 5 per share, indicating a preference for retaining earnings to fund future expansion rather than prioritizing shareholder payouts.

Valuation And Market Expectations

With a market capitalization of JPY 15.8 billion, the company trades at approximately 11.7x revenue and 47x earnings. This premium valuation reflects market expectations for continued growth in Japan's healthcare IT sector and EcoNaviSta's unique technological positioning.

Strategic Advantages And Outlook

EcoNaviSta's key strategic advantage lies in its proprietary AI and sensor technology tailored for Japan's nursing care needs. As demographic trends drive increased demand for elderly care solutions, the company is well-positioned to expand its market share. The main challenge will be scaling its technology while maintaining predictive accuracy across diverse care environments.

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