investorscraft@gmail.com

Intrinsic ValueMediPal Holdings Corporation (7459.T)

Previous Close¥2,799.00
Intrinsic Value
Upside potential
Previous Close
¥2,799.00

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

MediPal Holdings Corporation operates as a leading prescription pharmaceutical wholesaler in Japan, serving a broad spectrum of healthcare providers, including hospitals, clinics, and pharmacies. The company’s core revenue model revolves around the procurement and distribution of pharmaceuticals, medical equipment, and diagnostic reagents, supplemented by value-added services such as post-marketing surveillance (PMS) and clinical study support. Its diversified portfolio extends to cosmetics, OTC pharmaceuticals, and animal health products, positioning it as a comprehensive healthcare solutions provider. MediPal’s market position is reinforced by its extensive distribution network and long-standing relationships with manufacturers and healthcare institutions. The company’s involvement in niche segments like orphan drugs and epidemiological studies further differentiates it from competitors. With a history dating back to 1898, MediPal has established itself as a trusted partner in Japan’s healthcare supply chain, leveraging its scale and expertise to maintain a competitive edge in a highly regulated industry.

Revenue Profitability And Efficiency

MediPal reported revenue of JPY 3.56 trillion for FY 2024, reflecting its dominant position in Japan’s pharmaceutical distribution sector. Net income stood at JPY 41.5 billion, with a diluted EPS of JPY 195.83, indicating stable profitability. Operating cash flow was JPY 61.8 billion, while capital expenditures totaled JPY -19.4 billion, suggesting disciplined investment in maintaining and expanding its distribution capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income and operating cash flow in a low-margin industry. With no reported total debt and JPY 230.2 billion in cash and equivalents, MediPal demonstrates strong capital efficiency and financial flexibility, allowing it to reinvest in growth initiatives and maintain shareholder returns.

Balance Sheet And Financial Health

MediPal’s balance sheet is robust, with JPY 230.2 billion in cash and equivalents and no reported debt. This conservative financial structure enhances its resilience to market fluctuations and provides ample liquidity for operational needs and strategic investments. The absence of leverage further underscores the company’s financial stability.

Growth Trends And Dividend Policy

MediPal’s growth is driven by its diversified product offerings and expansion into ancillary services like PMS and clinical studies. The company’s dividend policy, with a payout of JPY 60 per share, reflects its commitment to returning capital to shareholders while maintaining financial flexibility for future growth opportunities.

Valuation And Market Expectations

With a market capitalization of JPY 470.9 billion and a beta of 0.014, MediPal is perceived as a low-volatility investment in the healthcare sector. The company’s valuation reflects its steady earnings and strong market position, with investors likely valuing its defensive characteristics and consistent dividend payments.

Strategic Advantages And Outlook

MediPal’s strategic advantages include its extensive distribution network, diversified revenue streams, and strong relationships with healthcare providers. The outlook remains positive, supported by Japan’s aging population and increasing healthcare demand. The company’s focus on value-added services and niche markets positions it well for sustained growth in a competitive industry.

Sources

Company filings, 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