investorscraft@gmail.com

Intrinsic ValueJapan Animal Referral Medical Center Co., Ltd. (6039.T)

Previous Close¥1,248.00
Intrinsic Value
Upside potential
Previous Close
¥1,248.00

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

Japan Animal Referral Medical Center Co., Ltd. operates specialized veterinary hospitals offering advanced medical care for pets, primarily dogs and cats, in Japan. The company provides a comprehensive range of specialized services, including cardiology, oncology, neurology, and regenerative medicine, positioning itself as a leader in high-end veterinary care. Its integrated model combines clinical treatment with professional training and R&D, fostering innovation in animal healthcare. The company’s focus on specialized, referral-based services differentiates it from general veterinary practices, catering to pet owners seeking advanced diagnostics and treatments. With Japan’s growing pet ownership and increasing willingness to spend on pet healthcare, the company is well-placed in a niche but expanding market. Its emphasis on research and training further strengthens its reputation as a center of excellence in veterinary medicine.

Revenue Profitability And Efficiency

The company reported revenue of ¥4.27 billion for FY 2024, with net income of ¥337 million, reflecting a net margin of approximately 7.9%. Operating cash flow stood at ¥899.8 million, though capital expenditures of ¥1.06 billion indicate ongoing investments in facilities and R&D. The balance between revenue growth and profitability suggests a focus on scaling operations while maintaining service quality.

Earnings Power And Capital Efficiency

Diluted EPS of ¥121.27 highlights the company’s earnings capability relative to its share count. The negative free cash flow (operating cash flow minus capex) suggests reinvestment in growth, though the high capital intensity may pressure short-term liquidity. The company’s ability to sustain profitability amid expansion will be critical for long-term capital efficiency.

Balance Sheet And Financial Health

The company holds ¥1.34 billion in cash and equivalents against total debt of ¥3.86 billion, indicating moderate leverage. The debt-to-equity ratio would require further context, but the liquidity position appears manageable given stable operating cash flows. Continued capex could strain near-term financial flexibility if not offset by revenue growth.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s expansion in specialized veterinary care aligns with broader industry trends. A dividend of ¥37 per share suggests a commitment to shareholder returns, though the payout ratio remains modest relative to earnings. Future growth may hinge on scaling referral services and R&D initiatives.

Valuation And Market Expectations

With a market cap of ¥6.36 billion, the company trades at a P/E of approximately 18.9x based on diluted EPS. The low beta (0.211) implies lower volatility relative to the market, possibly reflecting stable demand for pet healthcare. Investors likely value the company’s niche positioning and long-term growth potential in Japan’s pet care sector.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its specialized service offerings, R&D capabilities, and training infrastructure, which reinforce its market position. The outlook remains positive given rising pet healthcare expenditure, though execution risks around expansion and debt management warrant monitoring. Success will depend on maintaining clinical excellence while scaling operations efficiently.

Sources

Company description, financial data from disclosed filings (likely Japanese financial reports), and market data from exchange sources.

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