investorscraft@gmail.com

Intrinsic ValueTsuchiya Holdings Co., Ltd. (1840.T)

Previous Close¥226.00
Intrinsic Value
Upside potential
Previous Close
¥226.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tsuchiya Holdings Co., Ltd. operates as a key player in Japan's residential construction sector, specializing in new home construction and building renovations. The company has diversified its revenue streams by expanding into real estate leasing and industrial solar panel installation, catering to both residential and commercial clients. Its market position is reinforced by a long-standing presence since 1969, with a focus on regional demand in Sapporo and surrounding areas. Tsuchiya Holdings differentiates itself through integrated services, combining construction expertise with energy-efficient solutions like solar panel installations, aligning with Japan's push for sustainable infrastructure. The company’s shift from Tsuchiya Home Co., Ltd. to a holding structure in 2008 reflects its strategic evolution toward broader real estate and renewable energy opportunities. Despite competition from larger national builders, Tsuchiya maintains a niche in regional projects and tailored residential solutions.

Revenue Profitability And Efficiency

In FY2024, Tsuchiya Holdings reported revenue of ¥33.3 billion, with net income of ¥758 million, reflecting a modest net margin of 2.3%. Operating cash flow stood at ¥3.2 billion, indicating reasonable liquidity generation. Capital expenditures of ¥1.7 billion suggest ongoing investments in solar energy and construction capabilities, though profitability remains constrained by sector-wide cost pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥30.34 underscores its ability to generate earnings despite thin margins. With a beta of 0.50, Tsuchiya exhibits lower volatility than the broader market, but its capital efficiency is tempered by cyclical demand in residential construction and reliance on regional economic conditions.

Balance Sheet And Financial Health

Tsuchiya maintains a solid liquidity position, with ¥6.8 billion in cash and equivalents against ¥4.0 billion in total debt. The balance sheet reflects prudent leverage, though the debt-to-equity ratio warrants monitoring given the capital-intensive nature of construction and real estate operations.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s housing demand and renewable energy adoption, with limited near-term catalysts. The dividend payout of ¥10 per share indicates a conservative but stable return policy, aligning with the company’s focus on sustaining liquidity for operational flexibility.

Valuation And Market Expectations

At a market cap of ¥5.8 billion, Tsuchiya trades at a subdued valuation, likely reflecting its regional focus and modest profitability. Investor expectations appear muted, with the stock’s low beta suggesting limited upside unless sector dynamics improve.

Strategic Advantages And Outlook

Tsuchiya’s regional expertise and diversification into solar energy provide resilience, but its outlook hinges on Japan’s economic recovery and housing market stability. Strategic advantages include its integrated service model, though scalability beyond Hokkaido remains a challenge.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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