investorscraft@gmail.com

Intrinsic ValueSysmex Corporation (6869.T)

Previous Close¥1,467.00
Intrinsic Value
Upside potential
Previous Close
¥1,467.00

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

Sysmex Corporation is a global leader in the medical diagnostics industry, specializing in the development, manufacture, and sale of advanced diagnostic instruments, reagents, and software. The company operates primarily in hematology, immunochemistry, and molecular diagnostics, offering solutions such as automated blood cell analyzers, urine sediment analysis systems, and flow cytometers for diseases like leukemia and HIV/AIDS. Its strategic alliance with QIAGEN N.V. enhances its capabilities in cancer companion diagnostics, positioning it at the forefront of precision medicine. Serving a diverse clientele, including hospitals, research institutes, and universities across 190 countries, Sysmex has established a robust international presence. The company’s focus on innovation and high-quality diagnostic tools has solidified its reputation as a trusted partner in clinical laboratories worldwide. Its diversified product portfolio and strong R&D pipeline underscore its competitive edge in the rapidly evolving diagnostics market.

Revenue Profitability And Efficiency

Sysmex reported revenue of JPY 461.5 billion for FY 2024, with a net income of JPY 49.6 billion, reflecting a net margin of approximately 10.8%. The company generated JPY 63.9 billion in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures stood at JPY 25.6 billion, indicating ongoing investments in innovation and infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 79.24 highlights its earnings power, supported by a disciplined approach to capital allocation. Sysmex’s ability to maintain profitability while investing in R&D and global expansion underscores its capital efficiency. The strategic focus on high-margin diagnostic solutions further enhances its earnings stability.

Balance Sheet And Financial Health

Sysmex maintains a solid balance sheet with JPY 75.5 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of JPY 55.3 billion is manageable, reflecting a prudent financial structure. The company’s strong cash position and moderate leverage indicate robust financial health and flexibility.

Growth Trends And Dividend Policy

Sysmex has demonstrated consistent growth, driven by its global footprint and product innovation. The company’s dividend per share of JPY 32 reflects a commitment to returning value to shareholders. Its growth trajectory is supported by increasing demand for advanced diagnostic solutions in emerging and developed markets.

Valuation And Market Expectations

With a market capitalization of JPY 1.52 trillion and a beta of 0.86, Sysmex is perceived as a stable investment in the healthcare sector. The company’s valuation reflects its leadership in diagnostics and growth potential, with investors anticipating sustained performance driven by technological advancements and market expansion.

Strategic Advantages And Outlook

Sysmex’s strategic advantages include its strong R&D capabilities, global distribution network, and partnerships like the one with QIAGEN. The outlook remains positive, with opportunities in precision medicine and digital health expected to drive future growth. The company’s focus on innovation and operational excellence positions it well to capitalize on evolving healthcare needs.

Sources

Company filings, investor presentations, 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