investorscraft@gmail.com

Intrinsic ValueSolasto Corporation (6197.T)

Previous Close¥915.00
Intrinsic Value
Upside potential
Previous Close
¥915.00

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

Solasto Corporation operates in Japan's healthcare sector, specializing in medical outsourcing and elderly care services. The company generates revenue through contracted medical clerical services, facility-based elderly care, and childcare solutions, positioning itself as a critical support provider for medical institutions. Its diversified service portfolio allows it to address Japan's aging population needs, a key demographic trend driving demand in the healthcare and eldercare segments. Solasto's market position is reinforced by its long-standing presence since 1965, offering stability and trust in a highly regulated industry. The company's focus on outsourcing aligns with cost-efficiency trends in healthcare, making it a preferred partner for institutions seeking operational scalability. While competition exists in Japan's fragmented care services market, Solasto's integrated approach—combining medical, elderly, and childcare—provides a differentiated value proposition. Its headquarters in Tokyo further strengthens its access to urban healthcare networks, though regional expansion could present growth opportunities.

Revenue Profitability And Efficiency

Solasto reported revenue of ¥135.1 billion for FY 2024, with net income of ¥2.26 billion, reflecting a net margin of approximately 1.7%. Operating cash flow stood at ¥7.86 billion, indicating stable cash generation, though capital expenditures of ¥1.22 billion suggest ongoing investments in service infrastructure. The modest margin highlights the competitive and labor-intensive nature of the care services industry.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥24.1 demonstrates its ability to translate top-line growth into shareholder returns, albeit at a moderate pace. With operating cash flow covering capital expenditures nearly 6.5x, Solasto maintains sufficient liquidity for reinvestment without excessive leverage, though its capital efficiency is tempered by industry-wide margin pressures.

Balance Sheet And Financial Health

Solasto holds ¥15.1 billion in cash against ¥28.5 billion in total debt, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, but the company's steady cash flow generation supports its ability to service obligations. Its balance sheet reflects typical leverage for a growth-oriented healthcare services provider.

Growth Trends And Dividend Policy

Revenue growth is likely tied to Japan's aging population, though exact historical trends are unspecified. The dividend payout of ¥20 per share suggests a commitment to returning capital, with a yield that may appeal to income-focused investors. Future expansion could hinge on regional penetration or service diversification.

Valuation And Market Expectations

At a market cap of ¥38.5 billion, Solasto trades at a P/E of approximately 17x, aligning with sector averages. The beta of 0.663 indicates lower volatility relative to the broader market, reflecting its defensive positioning in healthcare services. Investors likely price in steady, demographic-driven demand rather than high growth.

Strategic Advantages And Outlook

Solasto's entrenched position in Japan's care services market provides resilience, but margin expansion may require operational scaling or technological integration. Regulatory tailwinds for eldercare and childcare services could offset labor cost pressures. The outlook remains stable, with growth contingent on execution in a competitive, low-margin industry.

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