WIN-Partners Co., Ltd.
3183.T · Healthcare · Medical Distribution · Valued as of 2026-11-03 · Statements 2026-03-31
How Each Value Is Built
The screener's three formulas on the reported figures. Each card reads the same way: the value as a sum of numbered terms, each term's calculation opened under it, from the reported figures to the value. The list ranks companies by their plain average over the market cap.
What it is worth
EPV + Growth
335.57M USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
197.61M USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
297.39M USD
15 years of cash for shareholders and lenders, less what is owed
Average Intrinsic Value
276.86M USD
The plain average of EPV, Profit and FCFF
Against the price
Market Cap
217.14M USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
1.27×
the ratio the screener ranks by
Margin of Safety
+21.6%
1 − Market Cap / Average Intrinsic Value
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
EPV of the Operations (NOPAT over WACC)
240.27M USD
Net cash today
+95.31M USD
Growth Value
0 USD
Value
335.57M USD
①EPV (earnings power value)
240.27M USD②Net Cash Today
95.31M USD③Growth Value
0 USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFE
109.80M USD②Equity at Year 15, Today
87.81M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFF
135.77M USD②Invested Capital at Year 15, Today
66.32M USD③Net Cash Today
95.31M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
The Rates and the Capital the Values Read
The WACC and the cost of equity each value is discounted at, the book value and the net debt each starts from, and the seven quality metrics, from the same run.
The yearly return the shareholders require for the risk they carry; it is the rate that brings their future cash to today.
The tax the interest saves.
The interest the company paid: EBIT is the profit before tax plus the interest.
No interest is read: it needs debt and an EBIT above the profit before tax, the gap between them being the interest. Without it the cost of debt takes the 4% default.
Cost of Debt 4.00% (default): with no debt or no interest read, the 4% default after tax stands for what the lenders are paid a year.
The part of the capital the lenders put in, at market value.
Weighted average cost of capital: the yearly return the shareholders and the lenders together require, weighted by what each puts in; the rate that brings the firm's future cash to today.
Total Assets 317.08M USD − Total Liabilities 171.23M USD = Book Value Today 145.85M USD
Total Debt 4.47M USD − Cash and Short-Term Investments 99.77M USD = Net Debt Today -95.31M USD
The book value is what Profit starts from and what stands when a projection is not made; the book value plus the net debt is what FCFF starts from; the net debt comes off Greenwald's and FCFF's values before the shareholders.
Market Data
The provider's ratios and the analysts' consensus beside the argument; none of them enters a value.
Share price
1238.24 JPY
Enterprise value
19.03B JPY
the provider's own figure
EV / EBITDA
5.88×
Price / book
1.53×
the provider's book
Price / earnings
16.06×
Return on equity
9.2%
the provider's figure, not this page's
Profit margin
0.0%
Revenue growth
8.5%
Analyst target, mean
—
Analysts
—
opinions in the consensus
Financial Statements
The annual lines the screener holds, year by year, in USD at each period's rate; the figures this valuation read are in its calculation above.