investorscraft@gmail.com

Intrinsic ValueJapan Medical Dynamic Marketing, Inc. (7600.T)

Previous Close¥486.00
Intrinsic Value
Upside potential
Previous Close
¥486.00

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

Japan Medical Dynamic Marketing, Inc. operates as a specialized medical device company, focusing on trauma, joint replacement, spinal fixation, and bone repair solutions. The company serves hospitals and medical professionals in Japan and the U.S., leveraging its expertise in orthopedic and spinal implants. Its product portfolio includes surgical nails, screws, plates, joint prostheses, and artificial bone fillers, catering to patients with fractures, degenerative diseases, or spinal instability. The firm maintains a niche position in the competitive medical devices sector, emphasizing innovation and surgical efficacy. With a foundation dating back to 1973, the company has established long-term relationships with healthcare providers, though it faces competition from global players with broader portfolios. Its dual-market presence provides diversification but also exposes it to regulatory and reimbursement risks in both Japan and the U.S.

Revenue Profitability And Efficiency

The company reported revenue of JPY 23.2 billion for FY 2024, with net income of JPY 1.27 billion, reflecting a net margin of approximately 5.5%. Operating cash flow stood at JPY 2.1 billion, while capital expenditures were JPY -1.8 billion, indicating disciplined investment in operations. The diluted EPS of JPY 48.31 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

Japan Medical Dynamic Marketing demonstrates steady earnings power, supported by its specialized product lines. The company’s capital efficiency is reflected in its ability to generate positive operating cash flow despite significant capital expenditures. However, its modest net income margin suggests room for improved cost management or pricing strategies to enhance returns.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with JPY 2.32 billion in cash and equivalents against JPY 1.49 billion in total debt, indicating a healthy liquidity position. The low debt level relative to equity suggests financial stability, though the capital-intensive nature of the medical device industry may require continued investment.

Growth Trends And Dividend Policy

Growth appears stable but not aggressive, with revenue and earnings reflecting steady demand for its medical devices. The company pays a dividend of JPY 15 per share, signaling a commitment to shareholder returns, though the yield remains modest. Future growth may depend on expanding its product pipeline or geographic reach.

Valuation And Market Expectations

With a market cap of JPY 14.1 billion and a beta of 0.493, the stock exhibits lower volatility compared to the broader market. The valuation reflects investor expectations of steady, rather than explosive, growth, given its niche focus and competitive industry dynamics.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its specialized product offerings and established relationships in Japan’s healthcare sector. However, its outlook depends on its ability to innovate and compete with larger global players. Regulatory approvals and reimbursement policies in its key markets will remain critical factors influencing future performance.

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