investorscraft@gmail.com

Intrinsic ValueSumitomo Forestry Co., Ltd. (1911.T)

Previous Close¥1,674.50
Intrinsic Value
Upside potential
Previous Close
¥1,674.50

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

Sumitomo Forestry Co., Ltd. operates as a diversified player in the residential construction and timber industries, with a strong presence in Japan and international markets. The company’s core revenue streams stem from its Timber and Building Materials segment, which supplies high-quality wood products, and its Housing and Construction segment, which focuses on residential and commercial real estate development. Additionally, its Overseas Housing and Real Estate segment expands its footprint in global markets, while the Environment and Resources segment capitalizes on biomass energy and sustainable forestry. Sumitomo Forestry’s vertically integrated model allows it to control supply chains from raw material procurement to finished housing solutions, enhancing cost efficiency and quality assurance. Its long-established history since 1691 lends credibility and trust, positioning it as a leader in Japan’s housing sector. The company’s diversified operations mitigate sector-specific risks, while its focus on sustainability aligns with global environmental trends, offering growth potential in green construction and renewable energy.

Revenue Profitability And Efficiency

In FY 2023, Sumitomo Forestry reported revenue of JPY 1.73 trillion, with net income of JPY 102.5 billion, reflecting a robust profit margin. Operating cash flow stood at JPY 125.3 billion, indicating strong operational efficiency. Capital expenditures of JPY 32.9 billion suggest ongoing investments in capacity and sustainability initiatives, supporting long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 500.44 demonstrates solid earnings power, supported by its diversified business segments. Efficient capital allocation is evident in its ability to generate substantial operating cash flow relative to net income, highlighting effective working capital management and profitability across its operations.

Balance Sheet And Financial Health

Sumitomo Forestry maintains a balanced financial position, with JPY 174.8 billion in cash and equivalents against total debt of JPY 423.9 billion. The debt level is manageable given its stable cash flow generation and diversified revenue streams, ensuring financial flexibility for future investments and obligations.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its international expansion and focus on sustainable practices. Its dividend per share of JPY 145 reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution. Future growth is likely driven by demand for eco-friendly housing and renewable energy solutions.

Valuation And Market Expectations

With a market capitalization of JPY 834.6 billion and a beta of 1.31, Sumitomo Forestry is viewed as a moderately volatile stock with growth potential. Investors likely value its diversified model and sustainability initiatives, positioning it favorably in the consumer cyclical sector.

Strategic Advantages And Outlook

Sumitomo Forestry’s strategic advantages include its integrated supply chain, long-standing market presence, and focus on sustainability. The outlook remains positive, supported by global housing demand and renewable energy trends. Challenges include macroeconomic volatility and competitive pressures, but its diversified operations provide resilience.

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