investorscraft@gmail.com

Intrinsic ValueMedikit Co.,Ltd. (7749.T)

Previous Close¥2,986.00
Intrinsic Value
Upside potential
Previous Close
¥2,986.00

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

Medikit Co., Ltd. is a specialized manufacturer of vascular access medical devices, operating in the highly regulated and innovation-driven medical instruments and supplies sector. The company’s core revenue model is built on the development, production, and global distribution of IV catheters, hemodialysis products, and intervention devices, which are critical for anesthetic, surgical, intensive care, and dialysis applications. Medikit’s product portfolio, including flagship offerings like Supercath 5 and Supercath PRO, is designed to meet stringent clinical requirements, positioning the company as a trusted provider in niche medical segments. With a distribution network spanning approximately 20 countries across the EU and the Americas, Medikit leverages partnerships with local distributors to penetrate international markets while maintaining a strong domestic presence in Japan. The company’s focus on specialized vascular access solutions allows it to compete effectively against larger medical device firms by prioritizing precision, reliability, and clinician trust. Medikit’s market position is further reinforced by its long-standing industry expertise, dating back to its founding in 1973, and its commitment to R&D-driven product refinement.

Revenue Profitability And Efficiency

Medikit reported revenue of ¥21.85 billion for FY 2024, with net income of ¥3.07 billion, reflecting a net margin of approximately 14%. The company’s operating cash flow of ¥4.83 billion underscores its ability to convert sales into cash efficiently, while capital expenditures of ¥1.69 billion indicate disciplined reinvestment in production capabilities. The absence of total debt further highlights a lean financial structure.

Earnings Power And Capital Efficiency

Medikit’s diluted EPS of ¥187.95 demonstrates robust earnings power, supported by its focused product lineup and global distribution strategy. The company’s capital efficiency is evident in its debt-free balance sheet and substantial cash reserves of ¥23.61 billion, which provide flexibility for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

Medikit maintains a pristine balance sheet with zero debt and ¥23.61 billion in cash and equivalents, equating to a cash-to-market-cap ratio of roughly 65%. This conservative financial posture ensures resilience against macroeconomic volatility and supports ongoing R&D or market expansion without reliance on external financing.

Growth Trends And Dividend Policy

Medikit’s growth is tied to demand for vascular access devices in aging populations and emerging markets. The company’s dividend payout of ¥90 per share signals a commitment to returning capital to shareholders, with a yield of approximately 1.6% based on current market capitalization, balancing reinvestment needs with investor returns.

Valuation And Market Expectations

At a market cap of ¥36.38 billion, Medikit trades at a P/E ratio of around 11.9x, reflecting moderate investor expectations for steady growth in its niche segment. The low beta of 0.171 suggests the stock is less volatile than the broader market, appealing to risk-averse investors.

Strategic Advantages And Outlook

Medikit’s strategic advantages lie in its specialized product focus, debt-free operations, and global distribution reach. The outlook remains stable, supported by long-term healthcare trends, though growth may depend on expanding its product pipeline and geographic footprint. The company’s strong cash position provides a buffer for strategic acquisitions or R&D investments.

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