investorscraft@gmail.com

Intrinsic ValueParamount Bed Holdings Co., Ltd. (7817.T)

Previous Close¥3,510.00
Intrinsic Value
Upside potential
Previous Close
¥3,510.00

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

Paramount Bed Holdings Co., Ltd. operates in the medical instruments and supplies sector, specializing in hospital and nursing care beds, mattresses, and related equipment. The company serves both institutional healthcare providers and home care markets, offering a comprehensive product portfolio designed for medical treatment and long-term care environments. Its revenue model is driven by direct sales, leasing, and maintenance services, ensuring recurring income streams. Paramount Bed has established a strong presence in Japan and internationally, leveraging its 1947 founding heritage to build trust and reliability in the healthcare industry. The company differentiates itself through product innovation, durability, and compliance with stringent medical standards, positioning it as a preferred supplier for hospitals and nursing facilities. Its market position is reinforced by vertical integration, including in-house inspection and maintenance services, which enhance customer retention and operational efficiency.

Revenue Profitability And Efficiency

For FY 2024, Paramount Bed reported revenue of JPY 106.0 billion, with net income of JPY 10.6 billion, reflecting a net margin of approximately 10%. Operating cash flow stood at JPY 7.5 billion, while capital expenditures were JPY 2.9 billion, indicating disciplined investment in maintaining and expanding its product line. The company’s profitability metrics suggest efficient cost management and stable demand for its core offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 182.59 underscores its earnings power, supported by a capital-light business model that prioritizes recurring revenue from maintenance and leasing. With modest total debt of JPY 5.96 billion against cash reserves of JPY 33.8 billion, Paramount Bed maintains strong capital efficiency, allowing for reinvestment in R&D and market expansion without overleveraging.

Balance Sheet And Financial Health

Paramount Bed’s balance sheet is robust, with JPY 33.8 billion in cash and equivalents providing ample liquidity. Total debt of JPY 5.96 billion is manageable, resulting in a conservative leverage profile. The company’s financial health is further evidenced by positive operating cash flow and a net cash position, ensuring flexibility for strategic initiatives or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is underpinned by aging populations driving demand for nursing care products, particularly in Japan. Paramount Bed has demonstrated commitment to shareholder returns, with a dividend per share of JPY 97, reflecting a payout ratio aligned with its earnings stability. Future growth may hinge on international expansion and product diversification within the healthcare sector.

Valuation And Market Expectations

With a market capitalization of JPY 137.3 billion, Paramount Bed trades at a P/E multiple reflective of its steady earnings and niche market position. The negligible beta of -0.001 suggests low correlation to broader market movements, appealing to defensive investors. Market expectations likely center on sustained demand for medical and care equipment, though competitive pressures remain a monitorable risk.

Strategic Advantages And Outlook

Paramount Bed’s strategic advantages include its long-standing industry expertise, vertically integrated operations, and focus on quality compliance. The outlook is positive, supported by demographic trends favoring healthcare infrastructure investment. However, the company must navigate pricing pressures and regional competition to maintain its growth trajectory and profitability.

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