investorscraft@gmail.com

Intrinsic ValueCSS Holdings,Ltd. (2304.T)

Previous Close¥983.00
Intrinsic Value
Upside potential
Previous Close
¥983.00

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

CSS Holdings, Ltd. operates in Japan's specialty business services sector, focusing on steward management, dishwashing, and cafeteria contract management primarily for hotels and restaurants. The company also engages in restaurant operations and provides video, sound, broadcasting, and security-related space production services. Its diversified service portfolio positions it as a niche player in Japan's hospitality and facility management industries, catering to institutional clients with specialized operational needs. The company’s integrated approach—combining facility management with technical production services—allows it to maintain a competitive edge in a fragmented market. While not a dominant player, CSS Holdings benefits from long-term contracts and recurring revenue streams, which provide stability amid economic fluctuations. Its headquarters in Tokyo strategically situates it near key urban hospitality hubs, reinforcing its regional market presence.

Revenue Profitability And Efficiency

CSS Holdings reported revenue of JPY 17.63 billion for FY 2024, with net income of JPY 429 million, reflecting modest profitability in a competitive industry. Operating cash flow stood at JPY 605 million, supported by efficient working capital management. Capital expenditures were minimal at JPY -64 million, indicating a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS was negligible, suggesting limited earnings power relative to its share structure. However, its ability to generate positive operating cash flow despite low net income highlights operational resilience. Debt levels are manageable at JPY 479 million, with cash reserves of JPY 907 million providing liquidity.

Balance Sheet And Financial Health

CSS Holdings maintains a conservative balance sheet, with total debt of JPY 479 million against cash and equivalents of JPY 907 million, indicating a net cash position. This financial stability supports its dividend policy and mitigates risks associated with cyclical demand in the hospitality sector.

Growth Trends And Dividend Policy

Growth appears stagnant, with no significant capital expenditures or revenue expansion noted. The company pays a dividend of JPY 35 per share, appealing to income-focused investors, though its long-term growth prospects remain uncertain given the lack of aggressive reinvestment.

Valuation And Market Expectations

With a market cap of JPY 4.26 billion and a negative beta of -0.397, CSS Holdings is perceived as a low-volatility, defensive stock. The market likely prices it as a stable but low-growth entity, with valuation metrics reflecting its niche positioning and modest earnings.

Strategic Advantages And Outlook

CSS Holdings’ strategic advantage lies in its recurring revenue model and diversified service offerings. However, its outlook is tempered by limited growth initiatives and reliance on Japan’s hospitality sector, which faces demographic and economic challenges. Operational efficiency and cash flow stability remain key strengths.

Sources

Company description, financial data from disclosed filings (likely Japanese financial reports), and market data from exchange sources.

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