investorscraft@gmail.com

Intrinsic ValueNIPPON PARKING DEVELOPMENT Co.,Ltd. (2353.T)

Previous Close¥285.00
Intrinsic Value
Upside potential
Previous Close
¥285.00

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

NIPPON PARKING DEVELOPMENT Co., Ltd. operates as a specialized infrastructure services provider in Japan, focusing on parking solutions and diversified consulting services. The company’s core revenue model is built around parking lot consulting, management, and vehicle-related services, including car sharing and rental parking, which cater to both consumer and corporate clients. Its operations extend into niche segments such as ski resort management, theme park consulting, and educational support, reflecting a diversified yet synergistic service portfolio. Within Japan’s competitive infrastructure and leisure sectors, the company has carved out a distinct position by integrating parking logistics with broader mobility and lifestyle services. This approach allows it to leverage recurring revenue streams from parking operations while capitalizing on growth opportunities in adjacent markets. Its market positioning is further strengthened by its long-standing presence since 1991 and headquarters in Osaka, a key commercial hub.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of JPY 32.7 billion, with net income of JPY 5.1 billion, reflecting a robust net margin of approximately 15.6%. Operating cash flow stood at JPY 6.2 billion, indicating efficient cash generation, though capital expenditures of JPY -5.5 billion suggest ongoing investments in infrastructure or service expansion. The diluted EPS of JPY 16.03 underscores solid earnings power.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net income-to-revenue ratio exceeding 15%, supported by its asset-light consulting model and operational scalability. Capital efficiency is evident in its ability to generate JPY 6.2 billion in operating cash flow against JPY 5.5 billion in capital expenditures, though the latter indicates reinvestment needs. Debt levels are manageable relative to cash reserves.

Balance Sheet And Financial Health

NIPPON PARKING DEVELOPMENT maintains a balanced financial position, with JPY 16.6 billion in cash and equivalents against JPY 15.9 billion in total debt, yielding a near-neutral net cash position. This liquidity cushion supports its dividend policy and growth initiatives. The absence of excessive leverage aligns with its stable cash flow profile.

Growth Trends And Dividend Policy

The company’s growth is driven by its diversified service offerings and Japan’s urbanization trends, which sustain demand for parking solutions. A dividend of JPY 5.5 per share reflects a commitment to shareholder returns, though the payout ratio remains conservative, allowing room for reinvestment. Future expansion may hinge on scaling its niche consulting segments.

Valuation And Market Expectations

With a market cap of JPY 74.7 billion and a beta of -0.201, the stock exhibits low correlation to broader markets, possibly due to its niche focus. The P/E ratio, derived from diluted EPS, suggests moderate valuation expectations, though sector-specific dynamics may influence investor sentiment.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its integrated parking and mobility services, diversified revenue streams, and established market presence. Outlook remains stable, supported by Japan’s infrastructure needs and its ability to cross-sell consulting services. However, reliance on domestic markets and capital-intensive segments like ski resorts could pose cyclical risks.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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