Subscribe

HYUGA PRIMARY CARE Co.,Ltd. (7133.T)

JPY1,234.00 -7.00 (-0.56%)
JP JPX Healthcare Medical - Care Facilities
Address 2-2-1 Kasugahara Kitamachi 816-0802
Kasuga, JP
CEO Satoshi Kuroki
IPO 2021-12-20
ISIN JP3794570006

Explore sections of this company profile

Description

HYUGA PRIMARY CARE Co.,Ltd., established in 2007 and based in Kasuga, Japan, specializes in delivering a variety of primary care services, encompassing home-visit pharmacies, nursing support, and personalized care planning. The company extends its expertise to small and medium-sized pharmacy operators, equipping them with the necessary knowledge, technological systems, staffing solutions, and sales strategies to launch and manage their home visiting pharmacy operations. This includes providing their "Fam Care" home visit support information system, offering on-call system assistance, and guiding them in home palliative care. Furthermore, HYUGA PRIMARY CARE manages "Tai Support," an online platform that aids medical social workers in locating suitable senior housing options, such as assisted living facilities, private nursing homes, and group homes. The firm also develops the "Mimamori ICT Robot Terminal," a wearable device specifically designed for nursing care facilities. In addition to these services, it directly operates its own home visiting pharmacy, delivering prescription medications straight to patients' residences, and plays a significant role in the broader primary care home sector. The company changed its name from Hyuga Pharmacy Co., Ltd. to HYUGA PRIMARY CARE Co.,Ltd. in October 2020.

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
JPY1,234.00 -7.00 (-0.56%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
10.3K
Beta
0.16
Float Shares
2.25M
Free Float %
31.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.54% -17.60% -19.23% -18.86% -15.59% -21.83% -42.81% -55.45% -58.57% -58.57% -58.57%
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
1,234.00
DCF (Unlevered) 3,637.24 +194.8%
DCF (Levered) 4,465.79 +261.9%

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 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.09
Safe zone
Piotroski F-Score
5 / 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
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    +20.0% Q1'26: +20.4% (vs Q1'25)
  • EPS growth Medical - Care Facilities: +19.2%
    -30.2% Q1'26: -21.2% (vs Q1'25)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    +1.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Medical - Care Facilities: +11.3%
    +6.8% Q1'26: +12.4% (vs Q1'25)
  • ROIC Medical - Care Facilities: +6.8%
    +12.2% Q1'26: +27.6% (vs Q1'25)
  • Share dilution Medical - Care Facilities: +0.0%
    -0.1% Q1'26: -0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    2.72× Q1'26: 1.60× (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 (0.19) × ERP
WACC = 67% × Ke + 33% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,665.08 Current price: 1,234.00
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 Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
5.78B
est: 5.80B (-0.3%)
6.66B
est: 6.90B (-3.5%)
8.29B
est: 8.32B (-0.4%)
9.98B
est: 9.95B (+0.3%)
11.70B
11.70B – 11.70B
+17.6% YoY
13.20B
13.20B – 13.20B
+12.8% YoY
EBITDA
568.69M
est: 553.81M (+2.7%)
627.27M
est: 658.84M (-4.8%)
854.38M
est: 794.14M (+7.6%)
1.31B
est: 1.05B (+25.0%)
1.23B
1.23B – 1.23B
+17.6% YoY
1.39B
1.39B – 1.39B
+12.8% YoY
EBIT
489.83M
est: 441.89M (+10.8%)
536.08M
est: 525.70M (+2.0%)
664.58M
est: 633.66M (+4.9%)
1.02B
est: 828.00M (+23.6%)
973.63M
973.63M – 973.63M
+17.6% YoY
1.10B
1.10B – 1.10B
+12.8% YoY
Net Income
328.45M
est: 371.19M (-11.5%)
382.88M
est: 462.61M (-17.2%)
441.03M
est: 613.87M (-28.2%)
719.03M
est: 767.49M (-6.3%)
1.02B
1.02B – 1.02B
+33.4% YoY
1.32B
1.32B – 1.32B
+28.5% YoY
SGA
699.00M
est: 765.46M (-8.7%)
1.02B
est: 910.63M (+11.7%)
1.17B
est: 1.10B (+6.7%)
1.36B
est: 1.33B (+1.7%)
1.57B
1.57B – 1.57B
+17.6% YoY
1.77B
1.77B – 1.77B
+12.8% YoY
EPS
47.90
est: 50.55 (-5.2%)
53.92
est: 63.00 (-14.4%)
62.05
est: 83.60 (-25.8%)
101.12
est: 104.60 (-3.3%)
139.50
139.50 – 139.50
+33.4% YoY
179.30
179.30 – 179.30
+28.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-14 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-13 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-12 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-11 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-08 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-07 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-05-01 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-30 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-27 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
205.21M
OE per share TTM
27.50
Owner's Yield
3.09%
Maintenance CapEx ratio
46.11%
Maint CapEx / Avg PPE
12.6%

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

This company is not held by any ETF in our universe.

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
1.50M
Shares Outstanding
7.13M

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
Kohei Shiroo GM of Medical & Nursing Care Collaboration Business Headquarters and Director male
Satoshi Kuroki President, Chief Executive Officer & Representative Director male
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