investorscraft@gmail.com

Intrinsic ValueDaiken Medical Co., Ltd. (7775.T)

Previous Close¥469.00
Intrinsic Value
Upside potential
Previous Close
¥469.00

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

Daiken Medical Co., Ltd. operates in the medical instruments and supplies sector, specializing in the manufacturing and distribution of critical medical devices such as syringe pumps, disposable infusion systems, and sterilization products. The company’s COOPDECH-branded products cater to hospitals and healthcare facilities, emphasizing reliability and efficiency in clinical settings. With a presence in Japan and select international markets, Daiken Medical leverages its long-standing expertise to maintain a competitive position in niche segments of the medical equipment industry. The company’s diversified product portfolio, including endobronchial blockers and suction devices, addresses both routine and specialized medical needs, reinforcing its role as a trusted supplier. While facing competition from global players, Daiken Medical’s focus on disposable and portable solutions aligns with trends toward cost-effective and hygienic healthcare practices. Its integrated approach—combining manufacturing with trading—enhances supply chain resilience and customer reach.

Revenue Profitability And Efficiency

In FY2024, Daiken Medical reported revenue of ¥9.75 billion, with net income of ¥988.6 million, reflecting a net margin of approximately 10.1%. Operating cash flow stood at ¥1.56 billion, supported by disciplined cost management. Capital expenditures of ¥168.8 million indicate moderate reinvestment, aligning with the company’s steady growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥34.41 underscores its earnings stability, while a beta of 0.031 suggests low volatility relative to the market. Operating cash flow coverage of net income at 1.57x highlights efficient cash conversion, though debt levels warrant monitoring for capital allocation flexibility.

Balance Sheet And Financial Health

Daiken Medical maintains a solid liquidity position with ¥2.74 billion in cash and equivalents against total debt of ¥2.12 billion. The balance sheet reflects prudent leverage, with debt levels manageable relative to its market capitalization of ¥12.7 billion.

Growth Trends And Dividend Policy

The company’s growth appears steady, with a dividend payout of ¥23 per share, signaling a commitment to shareholder returns. However, the lack of explicit revenue growth data limits trend analysis. Future expansion may hinge on international penetration and product innovation.

Valuation And Market Expectations

At a market cap of ¥12.7 billion, Daiken Medical trades at a P/E of approximately 12.8x (based on diluted EPS), suggesting modest valuation multiples compared to sector peers. The low beta implies investor perception of stability rather than high growth potential.

Strategic Advantages And Outlook

Daiken Medical’s strengths lie in its specialized product lines and established domestic presence. Challenges include scaling internationally and navigating regulatory environments. The outlook remains neutral, with opportunities in disposable medical equipment demand offset by competitive pressures.

Sources

Company description, financial data from disclosed filings (FY2024), and market metrics from exchange sources.

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