investorscraft@gmail.com

Intrinsic ValueE J Holdings Inc. (2153.T)

Previous Close¥1,797.00
Intrinsic Value
Upside potential
Previous Close
¥1,797.00

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

E·J Holdings Inc. operates as a specialized construction consultancy firm, primarily serving Japan with selective international operations. The company focuses on niche segments such as environmental consulting, disaster prevention and maintenance services, and administrative support, alongside R&D and survey capabilities. Its diversified service portfolio allows it to address complex infrastructure challenges, positioning it as a trusted partner for public and private sector clients in engineering and construction. The firm’s regional headquarters in Okayama underscores its strong domestic presence, while its international footprint suggests cautious expansion into adjacent markets. Unlike larger conglomerates, E·J Holdings emphasizes technical expertise and tailored solutions, differentiating itself through agility and deep sector knowledge. The company operates in a competitive but fragmented industry, where its mid-size scale enables responsiveness to client needs without the bureaucracy of larger peers. Its focus on disaster prevention aligns with Japan’s heightened infrastructure resilience demands, creating steady demand drivers.

Revenue Profitability And Efficiency

For FY 2024, E·J Holdings reported revenue of ¥37.2 billion, with net income of ¥3.03 billion, reflecting an 8.1% net margin. Operating cash flow stood at ¥3.94 billion, supported by disciplined cost management. Capital expenditures of ¥1.2 billion indicate moderate reinvestment, likely directed toward R&D or service capacity. The firm’s profitability metrics suggest efficient operations relative to its industry peers.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥193.59 demonstrates solid earnings power, with minimal debt (¥193 million) underscoring a conservative capital structure. High cash reserves (¥17.9 billion) provide liquidity for strategic initiatives or downturns. The absence of significant leverage enhances return on equity, though excess liquidity may imply underutilized capital for growth opportunities.

Balance Sheet And Financial Health

E·J Holdings maintains a robust balance sheet, with cash and equivalents covering nearly all liabilities. Total debt is negligible, reflecting a low-risk financial profile. The company’s net cash position offers flexibility for dividends, acquisitions, or organic investments, though its conservative approach may limit leverage-driven returns.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend payout (¥80 per share) signals shareholder returns are a priority. The yield, combined with earnings retention, suggests a balanced capital allocation strategy. Future growth may hinge on international expansion or deeper penetration of disaster prevention services, given Japan’s infrastructure needs.

Valuation And Market Expectations

At a market cap of ¥25.0 billion, the stock trades at a P/E of ~8.2x (based on FY2024 EPS), below broader industrials averages. The low beta (0.52) implies lower volatility versus the market, possibly reflecting stable demand for consultancy services. Investors likely price in modest growth expectations given the niche focus.

Strategic Advantages And Outlook

E·J Holdings’ differentiation lies in its technical specialization and lean operations. Its disaster prevention expertise aligns with long-term infrastructure trends, though reliance on Japan’s construction cycle poses cyclical risks. The outlook remains stable, with opportunities in public-sector projects and potential overseas diversification. Execution on R&D or partnerships could drive incremental growth.

Sources

Company filings, 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