investorscraft@gmail.com

Intrinsic ValueSohgo Security Services Co.,Ltd. (2331.T)

Previous Close¥1,197.50
Intrinsic Value
Upside potential
Previous Close
¥1,197.50

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

Sohgo Security Services Co., Ltd. operates as a leading security and integrated management services provider in Japan and internationally. The company specializes in a diversified portfolio, including home security systems, corporate security solutions, and disaster prevention services. Its offerings range from electronic security systems for businesses to specialized services like stalker countermeasures and senior safety confirmations, positioning it as a comprehensive safety solutions provider. The firm leverages advanced technologies such as automated management systems for ATMs and unmanned stores, reinforcing its competitive edge in a sector increasingly driven by automation and digital transformation. With a strong domestic presence and expanding international footprint, Sohgo Security Services capitalizes on Japan’s aging population and growing demand for safety and risk management solutions. Its integrated approach, combining human and technological resources, allows it to maintain a dominant market position in Japan’s security industry while exploring growth opportunities in adjacent sectors like property management and information security.

Revenue Profitability And Efficiency

Sohgo Security Services reported revenue of JPY 521.4 billion for FY 2024, with net income reaching JPY 27.3 billion, reflecting a steady profitability margin. Operating cash flow stood at JPY 56.1 billion, indicating efficient cash generation, while capital expenditures of JPY -14.4 billion suggest disciplined reinvestment. The company’s ability to maintain robust cash flows amid operational investments underscores its financial stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 54.34 highlights its earnings power, supported by a diversified revenue base and cost-efficient operations. With a beta of 0.164, Sohgo exhibits lower volatility compared to the broader market, appealing to risk-averse investors. Its capital efficiency is further evidenced by a strong cash position relative to total debt, ensuring flexibility for strategic initiatives.

Balance Sheet And Financial Health

Sohgo maintains a solid balance sheet with JPY 151.2 billion in cash and equivalents against JPY 50.6 billion in total debt, reflecting a conservative leverage profile. This liquidity position supports ongoing operations and potential acquisitions, while its low debt-to-equity ratio underscores financial resilience in a capital-intensive industry.

Growth Trends And Dividend Policy

The company’s growth is driven by Japan’s increasing demand for security and elderly care services, with potential expansion in automated solutions. A dividend per share of JPY 27.2 demonstrates a shareholder-friendly policy, balancing reinvestment with returns. Its stable cash flows and market position suggest sustainable dividend growth.

Valuation And Market Expectations

With a market cap of JPY 491.9 billion, Sohgo trades at a premium reflective of its industry leadership and defensive characteristics. Investors likely value its consistent earnings, low beta, and exposure to structural trends like aging demographics and digital security demand.

Strategic Advantages And Outlook

Sohgo’s integrated service model and technological investments position it well for long-term growth. Its focus on high-margin segments, such as corporate security and automation, alongside Japan’s regulatory tailwinds for safety services, provides a favorable outlook. The company’s ability to adapt to evolving security needs will be critical in maintaining its competitive advantage.

Sources

Company filings, Bloomberg

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