Subscribe

Elan Corporation (6099.T)

JPY787.00 +26.00 (+3.42%)
JP JPX Healthcare Medical - Care Facilities
Address 15-12 Idegawa Town 390-0826
Matsumoto, JP
CEO Tomohiro Minezaki
Website kkelan.com
IPO 2014-11-07
ISIN JP3167680002

Explore sections of this company profile

Description

Elan Corporation operates within the healthcare sector, specializing in nursing and medical services. The company offers a rental and laundry service for crucial daily items such as clothing, towels, and diapers, primarily catering to patients in hospitals and residents of nursing homes. Founded in 1995, Elan Corporation maintains its headquarters in Matsumoto, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY787.00 +26.00 (+3.42%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
110.6K
Beta
0.65
Float Shares
15.79M
Free Float %
26.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.98% +0.58% -7.59% -1.98% -10.57% -1.70% -11.59% -31.36% -46.74% +323.48% +219.08%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
787.00
DCF (Unlevered) 1,342.68 +70.6%
DCF (Levered) 1,475.75 +87.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.18
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    +16.7% Q1'26: +9.9% (vs Q1'25)
  • EPS growth Medical - Care Facilities: +19.2%
    +17.5% Q1'26: +18.7% (vs Q1'25)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    +5.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Medical - Care Facilities: +11.3%
    +7.7% Q1'26: +9.8% (vs Q1'25)
  • ROIC Medical - Care Facilities: +6.8%
    +33.4% Q1'26: +38.5% (vs Q1'25)
  • Share dilution Medical - Care Facilities: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    0.14× Q1'26: 0.12× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.67) × ERP
WACC = 98% × Ke + 2% × Kd (7.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,333.12 Current price: 787.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
9.01B
est: 9.00B (+0.1%)
11.41B
est: 11.30B (+1.0%)
15.47B
est: 15.50B (-0.2%)
18.59B
est: 18.61B (-0.2%)
21.52B
est: 21.41B (+0.5%)
26.06B
est: 25.60B (+1.8%)
31.64B
est: 31.70B (-0.2%)
36.26B
est: 36.65B (-1.1%)
41.43B
est: 43.00B (-3.7%)
47.51B
est: 47.50B (+0.0%)
55.45B
est: 55.10B (+0.6%)
60.50B
60.50B – 60.50B
+9.8% YoY
67.50B
67.50B – 67.50B
+11.6% YoY
76.00B
76.00B – 76.00B
+12.6% YoY
EBITDA
601.46M
est: 830.18M (-27.6%)
769.97M
est: 1.04B (-26.1%)
992.62M
est: 1.43B (-30.6%)
1.38B
est: 1.72B (-19.7%)
1.60B
est: 1.97B (-18.8%)
2.19B
est: 2.36B (-7.4%)
2.92B
est: 2.92B (-0.2%)
3.53B
est: 3.38B (+4.6%)
3.85B
est: 3.97B (-2.9%)
4.49B
est: 4.54B (-1.1%)
5.59B
est: 5.27B (+6.1%)
5.79B
5.79B – 5.79B
+9.8% YoY
6.46B
6.46B – 6.46B
+11.6% YoY
7.27B
7.27B – 7.27B
+12.6% YoY
EBIT
572.12M
est: 765.24M (-25.2%)
736.07M
est: 960.80M (-23.4%)
912.93M
est: 1.32B (-30.7%)
1.28B
est: 1.58B (-19.2%)
1.49B
est: 1.82B (-18.0%)
2.07B
est: 2.18B (-5.0%)
2.80B
est: 2.70B (+3.8%)
3.39B
est: 3.12B (+8.8%)
3.67B
est: 3.66B (+0.3%)
3.58B
est: 4.01B (-10.8%)
4.24B
est: 4.65B (-8.8%)
5.11B
5.11B – 5.11B
+9.8% YoY
5.70B
5.70B – 5.70B
+11.6% YoY
6.42B
6.42B – 6.42B
+12.6% YoY
Net Income
363.05M
est: 412.65M (-12.0%)
500.67M
est: 482.94M (+3.7%)
657.73M
est: 639.38M (+2.9%)
865.41M
est: 907.38M (-4.6%)
989.60M
est: 1.05B (-6.2%)
1.45B
est: 1.33B (+8.7%)
1.91B
est: 1.90B (+0.4%)
2.08B
est: 2.21B (-5.9%)
2.52B
est: 2.56B (-1.7%)
2.35B
est: 2.20B (+7.0%)
2.77B
est: 2.85B (-2.8%)
3.20B
3.20B – 3.20B
+12.3% YoY
3.80B
3.80B – 3.80B
+18.7% YoY
4.30B
4.30B – 4.30B
+13.2% YoY
SGA
1.87B
est: 1.41B (+32.5%)
2.26B
est: 1.78B (+27.2%)
3.08B
est: 2.44B (+26.7%)
3.55B
est: 2.92B (+21.3%)
3.98B
est: 3.36B (+18.3%)
4.50B
est: 4.02B (+11.8%)
5.08B
est: 4.98B (+2.0%)
5.64B
est: 5.76B (-2.1%)
6.09B
est: 6.76B (-9.9%)
7.14B
est: 7.14B (+0.1%)
7.65B
est: 8.28B (-7.6%)
9.09B
9.09B – 9.09B
+9.8% YoY
10.14B
10.14B – 10.14B
+11.6% YoY
11.42B
11.42B – 11.42B
+12.6% YoY
EPS
6.19
est: 6.83 (-9.3%)
8.50
est: 7.99 (+6.4%)
11.06
est: 10.58 (+4.6%)
14.39
est: 15.01 (-4.1%)
16.33
est: 17.45 (-6.4%)
23.87
est: 22.00 (+8.5%)
31.49
est: 31.40 (+0.3%)
34.45
est: 36.60 (-5.9%)
41.66
est: 42.40 (-1.7%)
38.94
est: 36.40 (+7.0%)
45.77
est: 47.10 (-2.8%)
52.90
52.90 – 52.90
+12.3% YoY
62.80
62.80 – 62.80
+18.7% YoY
71.10
71.10 – 71.10
+13.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-11 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-08 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-07 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-01 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
79.85M
OE per share TTM
1.32
Owner's Yield
0.19%
Maintenance CapEx ratio
4.22%
Maint CapEx / Avg PPE
1.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 29 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.02% 95.9K 0.58%
2 WisdomTree International Equity Fund DWM 0.01% 56.0K 0.48%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 246.5K 0.06%
4 Dimensional - International Small Cap ETF DFIS 0.00% 72.4K 0.39%
5 iShares Core TOPIX ETF 1475.T 0.00% 203.4K 0.05%
6 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 11.1K 0.24%
7 Dimensional - International Core Equity 2 ETF DFIC 0.00% 122.9K 0.22%
8 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 55.8K 0.28%
9 Vanguard ESG International Stock ETF VSGX 0.00% 20.5K 0.10%
10 Vanguard FTSE Developed All Cap ex U.S. Index ETF VDU.TO 0.00% 1.3K 0.22%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
6.28M
Shares Outstanding
60.48M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akira Ishizuka CSO, Executive Officer, GM of Corporate Strategy Department & Director male
Akira Kamiharako Head of Global Development Division
Atsushi Takahashi Head of West Japan Sales Division
Hiroshi Muraki Head of East Japan Sales Division
Tomohiro Minezaki President, CEO & Chairman male
Yoichi Kamijo Exec Officer, Chief Financial Officer, GM of Management HQ & Business Admin Dept. and Director
Yu Iizuka Executive Officer, CMO & GM of Sales Department
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits