investorscraft@gmail.com

Intrinsic ValueGENOVA, Inc. (9341.T)

Previous Close¥609.00
Intrinsic Value
Upside potential
Previous Close
¥609.00

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

GENOVA, Inc. operates as a specialized healthcare technology company in Japan, focusing on digital medical platforms and smart clinic solutions. Its core revenue model is built around two primary segments: Medical Doc, a content distribution platform for medical institutions, and Smart Clinic, an online medical consultation service enabling remote healthcare access. The company also offers automated payment and reception systems like NOMOCa-Stand and NOMOCa-Regi, alongside AI-driven patient engagement tools such as CLINIC BOT. Positioned at the intersection of healthcare and technology, GENOVA addresses Japan’s growing demand for digital health solutions, particularly in streamlining clinic operations and enhancing patient accessibility. Its niche focus on integrated, tech-enabled healthcare services differentiates it from traditional healthcare providers, leveraging Japan’s high internet penetration and aging population trends. The company’s strategic emphasis on automation and AI positions it as an innovator in a sector increasingly prioritizing efficiency and patient-centric care.

Revenue Profitability And Efficiency

GENOVA reported revenue of JPY 8.68 billion for FY 2024, with net income of JPY 1.73 billion, reflecting a robust net margin of approximately 19.9%. Operating cash flow stood at JPY 1.82 billion, significantly outpacing capital expenditures of JPY -57 million, indicating strong cash generation efficiency. The company’s capital-light model is evident in its minimal capex relative to cash flow.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 96.51 underscores GENOVA’s earnings strength, supported by high-margin digital services. With JPY 5.97 billion in cash and equivalents against modest total debt of JPY 378 million, the company maintains a conservative leverage profile. Its cash-rich balance sheet provides flexibility for organic growth or strategic investments.

Balance Sheet And Financial Health

GENOVA’s financial health is solid, with a net cash position of JPY 5.59 billion (cash minus debt) and no significant liquidity constraints. The low debt-to-equity ratio highlights a prudent capital structure, while its JPY 1.82 billion operating cash flow ensures ample coverage for dividends and operational needs.

Growth Trends And Dividend Policy

The company’s dividend payout of JPY 60 per share suggests a shareholder-friendly policy, supported by stable cash flows. Growth is likely driven by Japan’s digital healthcare adoption, though specific YoY revenue or profit trends are not disclosed. The capital-light model may sustain high returns on invested capital.

Valuation And Market Expectations

At a market cap of JPY 12.29 billion, GENOVA trades at a P/E of ~7.1x (based on FY 2024 EPS), below sector averages, possibly reflecting its small-cap status or market skepticism about scalability. The negative beta (-0.473) implies low correlation with broader markets, typical for niche healthcare tech firms.

Strategic Advantages And Outlook

GENOVA’s dual focus on content distribution and telehealth aligns with Japan’s healthcare digitization push. Its proprietary tools like CLINIC BOT and automated payment systems create sticky client relationships. However, competition from larger tech entrants and regulatory hurdles in telehealth could pose challenges. The outlook hinges on execution in scaling its platform nationally.

Sources

Company description, financials, and market data sourced from disclosed ticker information and assumed to be derived from GENOVA's FY 2024 filings or equivalent JPX disclosures.

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