investorscraft@gmail.com

Intrinsic ValueTama Home Co., Ltd. (1419.T)

Previous Close¥3,715.00
Intrinsic Value
Upside potential
Previous Close
¥3,715.00

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

Tama Home Co., Ltd. operates as a diversified Japanese construction and real estate firm, specializing in custom-built homes, renovation services, and condominium development. The company’s Housing segment drives core revenue through bespoke residential projects, supported by architectural design and CAD services, while its Real Estate segment focuses on land sales and commercial property leasing. Additionally, Tama Home leverages its Financial segment to provide insurance and bridge loans, enhancing customer stickiness. The Energy segment, though smaller, diversifies revenue through solar facility management. Positioned in Japan’s competitive residential construction sector, Tama Home differentiates itself with integrated services spanning construction, financing, and post-sale support. Its regional focus and multi-segment approach mitigate cyclical risks while capitalizing on urbanization trends and demand for energy-efficient housing. The company’s mid-market positioning balances affordability with customization, appealing to domestic homeowners seeking tailored solutions.

Revenue Profitability And Efficiency

Tama Home reported revenue of JPY 247.7 billion for FY 2024, with net income of JPY 8.75 billion, reflecting a net margin of approximately 3.5%. Operating cash flow stood at JPY 8.28 billion, supported by disciplined capital expenditures of JPY 1.94 billion. The company’s profitability metrics indicate moderate efficiency in a capital-intensive industry, with room for improvement in scaling higher-margin services like financial and energy offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 301.91 underscores its ability to generate earnings despite sector-wide cost pressures. Tama Home’s capital efficiency is evident in its manageable debt levels (JPY 9.14 billion) relative to cash reserves (JPY 26.11 billion), suggesting prudent leverage. However, its return on invested capital could benefit from further optimization of its Real Estate and Energy segments.

Balance Sheet And Financial Health

Tama Home maintains a solid balance sheet, with JPY 26.11 billion in cash and equivalents against total debt of JPY 9.14 billion, indicating a healthy liquidity position. The low debt-to-equity ratio reflects conservative financial management, aligning with the cyclical nature of the construction industry. This stability supports ongoing investments in housing projects and potential expansion into higher-growth ancillary services.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s housing demand, with its multi-segment model providing resilience. Tama Home’s dividend payout of JPY 190 per share signals a commitment to shareholder returns, though its yield remains modest. Future growth may hinge on scaling energy services and leveraging Japan’s push for sustainable housing solutions.

Valuation And Market Expectations

With a market cap of JPY 115.7 billion and a beta of 0.35, Tama Home is valued as a stable, low-volatility player in residential construction. The market likely prices in steady but unspectacular growth, reflecting Japan’s aging population and subdued housing market dynamics. Valuation multiples suggest cautious optimism around its niche integration of construction and financial services.

Strategic Advantages And Outlook

Tama Home’s integrated business model and regional expertise position it to capitalize on Japan’s housing needs, particularly in renovation and energy-efficient solutions. Strategic focus on higher-margin segments like financial services and solar energy could enhance long-term profitability. However, macroeconomic headwinds and demographic challenges in Japan warrant close monitoring of demand trends and competitive pressures.

Sources

Company filings, Bloomberg

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