investorscraft@gmail.com

Intrinsic ValueToho Holdings Co., Ltd. (8129.T)

Previous Close¥4,623.00
Intrinsic Value
Upside potential
Previous Close
¥4,623.00

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

Toho Holdings Co., Ltd. operates as a leading pharmaceutical wholesaler in Japan, specializing in the distribution of prescription drugs, medical devices, and over-the-counter products. The company serves a broad network of healthcare providers, including hospitals, pharmacies, and clinics, while also offering value-added services such as IT solutions, clinical trial support, and management consulting. Its diversified revenue streams include wholesale distribution, generic drug manufacturing, and pharmacy operations, positioning it as an integrated healthcare solutions provider. Toho Holdings leverages its extensive logistics infrastructure and digital platforms like ENIF and ENI-Pharmacy to enhance efficiency and customer engagement. The company holds a strong market position in Japan's highly regulated pharmaceutical sector, benefiting from long-standing relationships with suppliers and healthcare institutions. Its focus on innovation, such as voice-recognition systems for medication history and home-visit nurse support tools, further strengthens its competitive edge in a rapidly evolving industry.

Revenue Profitability And Efficiency

Toho Holdings reported revenue of JPY 1.48 trillion for FY 2024, reflecting its scale as a key player in Japan's pharmaceutical distribution sector. Net income stood at JPY 20.66 billion, with diluted EPS of JPY 286.79, indicating stable profitability. Operating cash flow was robust at JPY 59.93 billion, supported by efficient working capital management, while capital expenditures were modest at JPY 2.51 billion, suggesting disciplined investment in infrastructure and technology.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by its dominant wholesale business and supplementary services. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. The low capital expenditure intensity highlights a lean operational model, with investments focused on high-return areas like IT systems and generic drug manufacturing.

Balance Sheet And Financial Health

Toho Holdings maintains a solid balance sheet, with JPY 132.97 billion in cash and equivalents against total debt of JPY 30.24 billion, indicating strong liquidity and low leverage. The conservative financial structure provides flexibility for strategic initiatives, including potential acquisitions or further technological advancements in healthcare logistics.

Growth Trends And Dividend Policy

The company operates in a stable but mature market, with growth likely tied to Japan's aging population and healthcare demand. It has adopted a shareholder-friendly dividend policy, distributing JPY 65 per share, reflecting a commitment to returning capital while retaining sufficient funds for operational needs and strategic investments.

Valuation And Market Expectations

With a market capitalization of JPY 279.21 billion, Toho Holdings trades at a moderate valuation, reflecting its steady but low-growth profile. The negative beta of -0.105 suggests defensive characteristics, aligning with its role in the essential healthcare sector. Investors likely value its resilience and cash flow stability in uncertain economic conditions.

Strategic Advantages And Outlook

Toho Holdings benefits from its entrenched position in Japan's pharmaceutical supply chain, supported by regulatory barriers to entry and its integrated service offerings. The company is well-positioned to capitalize on long-term trends like digital healthcare adoption and generic drug expansion. However, margin pressures from pricing reforms and competition remain key challenges. Its focus on operational efficiency and innovation will be critical to sustaining 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