investorscraft@gmail.com

Intrinsic ValueAmvis Holdings, Inc. (7071.T)

Previous Close¥477.00
Intrinsic Value
Upside potential
Previous Close
¥477.00

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

Amvis Holdings, Inc. operates in Japan's rapidly growing elderly care sector, providing a comprehensive suite of services including nursing homes, home nursing care, and disability welfare support. The company capitalizes on Japan's aging population, positioning itself as an integrated care provider with a focus on quality and accessibility. Its ancillary consulting services further enhance revenue streams by offering operational expertise to smaller care providers. Amvis differentiates itself through scalable infrastructure and a strong regional presence, particularly in urban centers where demand for elderly care is highest. The company’s vertically integrated model allows it to capture value across the care continuum, from facility-based services to in-home support. With Japan’s demographic trends favoring long-term industry growth, Amvis is well-positioned to benefit from sustained demand for elderly care solutions.

Revenue Profitability And Efficiency

Amvis reported revenue of ¥42.5 billion for the fiscal year ending September 2024, with net income reaching ¥7.4 billion, reflecting a healthy profit margin of approximately 17.5%. The company’s operating cash flow of ¥7.5 billion underscores its ability to generate liquidity, though capital expenditures of ¥-15.98 billion indicate significant reinvestment in facility expansion and service enhancements.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥75.81, demonstrating robust earnings power. The company’s capital efficiency is tempered by high capital expenditures, likely tied to its growth strategy in Japan’s competitive care market. Operating cash flow coverage of capital expenditures suggests disciplined financial management, though leverage metrics warrant monitoring given total debt of ¥31.7 billion.

Balance Sheet And Financial Health

Amvis holds ¥8.9 billion in cash and equivalents against ¥31.7 billion in total debt, indicating moderate leverage. The balance sheet reflects a growth-oriented strategy, with debt likely funding facility expansions. Liquidity appears manageable, supported by steady operating cash flows, but the high capex outlay suggests ongoing investment needs.

Growth Trends And Dividend Policy

The company’s growth is aligned with Japan’s aging demographics, driving demand for its services. A dividend of ¥4 per share signals a modest but stable return to shareholders, prioritizing reinvestment for expansion. Future growth may hinge on operational scalability and regulatory tailwinds in Japan’s care sector.

Valuation And Market Expectations

With a market cap of ¥40.1 billion and a beta of 1.083, Amvis trades with moderate volatility relative to the broader market. Investors appear to price in steady growth, balancing demographic tailwinds with execution risks in a capital-intensive industry.

Strategic Advantages And Outlook

Amvis benefits from Japan’s structural demand for elderly care, supported by its integrated service model and regional density. Strategic challenges include managing debt-funded growth and maintaining service quality amid expansion. The long-term outlook remains favorable, assuming disciplined capital allocation and regulatory stability in the healthcare sector.

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