investorscraft@gmail.com

Intrinsic ValueMiahelsa Holdings Corporation (7129.T)

Previous Close¥1,162.00
Intrinsic Value
Upside potential
Previous Close
¥1,162.00

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

Miahelsa Holdings Corporation operates as a diversified healthcare services provider in Japan, focusing on pharmaceutical, childcare, and nursing care segments. The company's core revenue model is built around dispensing pharmacies, home infusion therapy, and a comprehensive suite of nursing care services, including in-home support, outpatient care, and specialized dementia care. Additionally, it runs welfare schools, nursery schools, and meal delivery services, positioning itself as an integrated provider in Japan's aging society. Miahelsa's market position is strengthened by its long-standing presence since 1966 and its ability to cater to multiple healthcare needs under one umbrella. The company operates in a highly regulated but growing sector, benefiting from Japan's demographic trends favoring elderly care and childcare services. Its diversified operations mitigate sector-specific risks while allowing cross-selling opportunities across its service lines.

Revenue Profitability And Efficiency

Miahelsa reported revenue of JPY 22.7 billion for FY 2024, with net income of JPY 5.5 million, reflecting thin margins in its competitive healthcare segments. Operating cash flow stood at JPY 1.59 billion, indicating reasonable operational efficiency, though capital expenditures of JPY 302 million suggest ongoing investments in service expansion and infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 2.2 highlights modest earnings power relative to its market capitalization. Operating cash flow coverage of capital expenditures appears adequate, but the low net income suggests challenges in scaling profitability despite revenue diversification.

Balance Sheet And Financial Health

Miahelsa holds JPY 1.9 billion in cash against total debt of JPY 4.4 billion, indicating a leveraged balance sheet. The debt level warrants monitoring, though its stable cash flow from healthcare services provides some repayment assurance. The current liquidity position appears manageable given the industry's defensive nature.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan's aging population, but recent financials show limited bottom-line expansion. The company pays a dividend of JPY 30 per share, offering a yield that may appeal to income-focused investors, though sustainability depends on improved profitability.

Valuation And Market Expectations

With a market cap of JPY 3.0 billion, the stock trades at a low earnings multiple, reflecting market skepticism about earnings growth. The negative beta of -0.071 suggests defensive characteristics, but investors likely await clearer profitability trends.

Strategic Advantages And Outlook

Miahelsa's integrated healthcare model provides resilience, but operational execution remains critical. Demographic tailwinds support long-term demand, though near-term profitability challenges and debt levels require careful management. Strategic focus on high-margin services could enhance returns.

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