investorscraft@gmail.com

Intrinsic ValueSouken Ace Co., Ltd. (1757.T)

Previous Close¥1.00
Intrinsic Value
Upside potential
Previous Close
¥1.00

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

Small and medium sized Enterprises Holdings, Inc. operates as a diversified real estate and construction-focused holding company in Japan. Its core business includes constructing and selling ordered houses, renovating properties, and managing infrastructure projects such as supply and drain pipes. The company also engages in ancillary activities like automotive oil sales, real estate investment, and urban development, positioning itself as a multifaceted player in Japan's SME sector. Its market position is bolstered by vertical integration across construction, maintenance, and real estate services, though its broad diversification may dilute operational focus. The firm’s rebranding in 2021 reflects a strategic shift toward supporting small and medium enterprises, but its financial performance suggests challenges in scaling profitability across its varied segments.

Revenue Profitability And Efficiency

The company reported revenue of ¥1.58 billion for FY 2024, but net income was deeply negative at -¥1.51 billion, reflecting significant operational challenges. Diluted EPS stood at -¥5.68, while operating cash flow was -¥804.3 million, indicating cash burn. Capital expenditures were modest at -¥39 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

Negative earnings and cash flow underscore inefficiencies in the current business model. The lack of profitability across segments raises questions about capital allocation, particularly given the company’s diversified but low-margin operations. The absence of positive operating cash flow further limits reinvestment capacity.

Balance Sheet And Financial Health

Cash reserves are thin at ¥232.1 million against total debt of ¥853 million, signaling liquidity strain. The debt-to-equity ratio is elevated, and negative equity from accumulated losses may constrain financing options. The balance sheet reflects a stressed financial position with limited buffers for downturn scenarios.

Growth Trends And Dividend Policy

No dividends were paid in FY 2024, consistent with the company’s loss-making status. Revenue contraction and persistent net losses suggest declining growth prospects. The lack of a clear turnaround strategy in disclosures raises concerns about sustainable recovery.

Valuation And Market Expectations

The market cap of ¥6.25 billion implies skepticism about near-term recovery, given the weak fundamentals. A beta of 1.687 indicates high volatility, likely tied to earnings uncertainty and sector risks. Investors appear to price in continued challenges.

Strategic Advantages And Outlook

The company’s diversified operations could offer resilience if restructured, but current execution is lacking. Urban development and SME-focused services may align with Japan’s economic priorities, but profitability must improve. Without operational streamlining or debt reduction, the outlook remains cautious.

Sources

Company disclosures, market data

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