investorscraft@gmail.com

Intrinsic ValueSpace Value Holdings Co., Ltd. (1448.T)

Previous Close¥1,148.00
Intrinsic Value
Upside potential
Previous Close
¥1,148.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Space Value Holdings Co., Ltd. operates in the specialty business services sector, focusing on system building, car parking, and general construction. The company specializes in constructing offices, factories, stores, apartments, hotels, and parking facilities, including bicycle parking spaces and station buildings. Its diversified portfolio allows it to serve a broad range of clients, from commercial developers to municipal projects, positioning it as a versatile player in Japan's construction and infrastructure sector. The firm's integrated approach—combining design, construction, and operational management—enhances its competitive edge in delivering turnkey solutions. Despite being a relatively young company founded in 2018, it has carved a niche in urban development, particularly in Tokyo, where demand for efficient space utilization is high. Its focus on parking solutions aligns with Japan's urbanization trends, though competition remains intense from established construction firms. The company's ability to secure projects in both private and public sectors underscores its adaptability and potential for growth in a mature market.

Revenue Profitability And Efficiency

For FY 2021, Space Value Holdings reported revenue of JPY 77.5 billion, with net income of JPY 329 million, reflecting thin margins typical of the construction industry. Operating cash flow stood at JPY 3.8 billion, while capital expenditures were JPY 1.9 billion, indicating moderate reinvestment needs. The diluted EPS of JPY 9.35 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company's earnings are constrained by the low-margin nature of its construction and parking businesses. Its capital efficiency appears average, with operating cash flow covering capital expenditures but leaving limited surplus for debt reduction or aggressive expansion. The JPY 56 dividend per share implies a focus on shareholder returns, though sustainability depends on improving profitability.

Balance Sheet And Financial Health

Space Value Holdings holds JPY 6.7 billion in cash against JPY 25.1 billion in total debt, indicating a leveraged position. The balance sheet reflects the capital-intensive nature of its operations, with debt likely funding project pipelines. Liquidity is manageable, but further leverage could strain financial flexibility if revenue growth stalls.

Growth Trends And Dividend Policy

Growth prospects hinge on Japan's urban development demand, particularly for parking and mixed-use projects. The dividend payout suggests a commitment to shareholders, but its sustainability relies on stabilizing margins. The company's young age and niche focus may limit scalability unless it diversifies into higher-margin segments or expands geographically.

Valuation And Market Expectations

With no disclosed market cap, valuation metrics are unclear. The beta of 0.63 suggests lower volatility than the broader market, possibly reflecting stable demand for infrastructure services. Investors likely price in modest growth expectations, given the competitive and cyclical nature of the industry.

Strategic Advantages And Outlook

Space Value Holdings benefits from its integrated service model and focus on urban infrastructure needs. However, its outlook is tempered by industry margins and reliance on Japan's construction cycle. Strategic partnerships or technological innovations in parking solutions could differentiate it longer-term, but execution risks remain.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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