Previous Close | ¥532.00 |
Intrinsic Value | ¥966.88 |
Upside potential | +82% |
Data is not available at this time.
Tetsujin Holdings, Inc. operates in Japan's consumer cyclical sector, primarily focusing on karaoke stores, mobile content distribution, and beauty services. The company generates revenue through a diversified model that includes karaoke system operations, digital content sales, and salon services, alongside real estate management. Its karaoke distribution systems and mobile content cater to entertainment-seeking consumers, while its beauty salons and restaurants provide additional revenue streams. Tetsujin Holdings occupies a niche in Japan's leisure and lifestyle market, leveraging its multi-faceted business approach to mitigate sector-specific risks. The company’s rebranding to a holding structure in early 2024 suggests a strategic shift toward centralized management of its varied subsidiaries. Despite operating in competitive segments, its integrated service offerings provide cross-promotional opportunities, though its market share remains modest compared to larger leisure conglomerates.
Tetsujin Holdings reported revenue of JPY 7.07 billion for FY 2024, with net income of JPY 4.02 million, reflecting thin margins. Operating cash flow stood at JPY 425.9 million, indicating reasonable operational efficiency, though capital expenditures of JPY -204.4 million suggest restrained reinvestment. The diluted EPS of JPY 0.3 underscores modest earnings power relative to its market capitalization.
The company’s earnings power appears limited, with minimal net income and low EPS. Operating cash flow coverage of capital expenditures is positive, but the high total debt of JPY 2.65 billion relative to cash reserves (JPY 738.6 million) raises questions about leverage management. The absence of dividends further indicates a focus on retaining earnings for debt servicing or growth.
Tetsujin Holdings holds JPY 738.6 million in cash against JPY 2.65 billion in total debt, signaling a leveraged position. The balance sheet reflects moderate liquidity, with operating cash flow providing some buffer. However, the debt-to-equity ratio is elevated, necessitating careful monitoring of refinancing risks and cash flow stability.
Revenue growth trends are unclear due to limited historical disclosure. The company does not pay dividends, prioritizing debt management or potential reinvestment. Its recent rebranding as a holding company may indicate strategic shifts, but tangible growth drivers remain speculative without further operational detail.
With a market cap of JPY 6.42 billion and a beta of 0.163, Tetsujin Holdings is perceived as low-volatility but trades at a modest valuation. Investors likely price in its niche market position and leveraged balance sheet, with limited expectations for near-term earnings expansion.
Tetsujin Holdings’ diversified leisure and lifestyle portfolio provides some resilience, but its high debt and thin margins constrain its strategic flexibility. The holding structure may improve operational synergies, but execution risks persist. The outlook remains cautious unless revenue diversification yields stronger profitability or deleveraging progress.
Company disclosure, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |