investorscraft@gmail.com

Intrinsic ValueYamashita Health Care Holdings,Inc. (9265.T)

Previous Close¥3,375.00
Intrinsic Value
Upside potential
Previous Close
¥3,375.00

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

Yamashita Health Care Holdings, Inc. operates as a key distributor of medical equipment in Japan, specializing in diagnostic imaging devices, surgical tools, and orthopedic implants. The company’s diversified portfolio includes MRI and CT systems, endoscopic equipment, and disposable medical materials, catering to hospitals and long-term care institutions. Beyond distribution, it offers consulting services for healthcare management and develops digital solutions like hospital reservation platforms, enhancing operational efficiency for medical providers. Positioned in the competitive Japanese healthcare sector, Yamashita Health Care leverages its long-standing industry presence—founded in 1926—to maintain relationships with medical institutions. Its dual focus on equipment supply and value-added services, such as maintenance and IT solutions, differentiates it from pure-play distributors. The company’s expertise in orthopedic implants and dialysis equipment further solidifies its niche in high-demand therapeutic areas, aligning with Japan’s aging population trends.

Revenue Profitability And Efficiency

Yamashita Health Care reported revenue of ¥61.6 billion for FY 2024, with net income of ¥580 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at ¥878 million, supported by efficient working capital management. Capital expenditures were minimal at ¥74 million, indicating a lean operational model focused on distribution and services rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥227.83 underscores its ability to generate earnings despite thin margins typical of medical distribution. With no debt and ¥5.3 billion in cash, Yamashita Health Care maintains strong liquidity, allowing flexibility for strategic initiatives. Its capital-light consulting and IT segments likely contribute higher-margin revenue alongside equipment sales.

Balance Sheet And Financial Health

Yamashita Health Care’s balance sheet is robust, with zero debt and substantial cash reserves of ¥5.3 billion. This conservative financial structure positions the company to navigate cyclical demand fluctuations in the healthcare sector. The absence of leverage provides a cushion for potential acquisitions or R&D investments in higher-margin services.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with Japan’s mature healthcare market. The company’s ¥70 per share dividend suggests a commitment to shareholder returns, supported by stable cash flows. Future expansion may hinge on digital health solutions and orthopedic implant demand, driven by demographic shifts.

Valuation And Market Expectations

At a market cap of ¥6.6 billion, the stock trades at a low earnings multiple, reflecting investor caution toward low-margin distributors. The beta of 0.39 indicates lower volatility relative to the broader market, typical for defensive healthcare stocks. Market expectations likely center on incremental growth rather than disruptive gains.

Strategic Advantages And Outlook

Yamashita Health Care’s entrenched relationships and diversified service offerings provide resilience in Japan’s cost-conscious healthcare environment. Its focus on high-value niches like implants and IT solutions could drive gradual margin improvement. Challenges include pricing pressure in equipment distribution, but the company’s debt-free balance sheet and cash reserves offer strategic optionality.

Sources

Company description, financial data from public disclosures (FY 2024), and market data from JPX.

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