investorscraft@gmail.com

Intrinsic ValueSALA Corporation (2734.T)

Previous Close¥1,107.00
Intrinsic Value
Upside potential
Previous Close
¥1,107.00

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

SALA Corporation operates as a diversified conglomerate in Japan, with a core focus on energy supply and infrastructure solutions. The company generates revenue through multiple verticals, including natural gas and electricity sales, biomass power generation, and infrastructure development for social facilities like hospitals and schools. Its integrated services span gas transportation, water delivery, and maintenance, positioning it as a critical player in Japan's urban and industrial infrastructure. Beyond energy, SALA has expanded into system development, automotive services, and hospitality, operating restaurants and hotels under brands like SHISEN HANTEN. This diversification mitigates sector-specific risks while leveraging synergies across its businesses. The company’s market position is reinforced by its long-standing presence since 1909 and its ability to cater to both residential and commercial clients. Its niche in animal pharmaceuticals and dietetic treatments further differentiates it from traditional conglomerates. SALA’s broad portfolio allows it to capitalize on Japan’s infrastructure modernization needs while maintaining stability through recurring revenue streams like utilities and insurance products.

Revenue Profitability And Efficiency

SALA Corporation reported revenue of JPY 240.5 billion for FY2024, with net income of JPY 5.25 billion, reflecting a net margin of approximately 2.2%. Operating cash flow stood at JPY 14.24 billion, though capital expenditures of JPY 9.88 billion indicate ongoing investments in infrastructure and energy projects. The company’s diluted EPS of JPY 81.9 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, particularly in stable sectors like energy and infrastructure maintenance. However, its capital efficiency appears constrained, as evidenced by high capital expenditures relative to operating cash flow. The negative beta of -0.106 suggests low correlation with broader market movements, potentially appealing to defensive investors.

Balance Sheet And Financial Health

SALA’s balance sheet shows JPY 26.4 billion in cash and equivalents against total debt of JPY 55.64 billion, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, though its long-term assets and recurring revenue streams provide stability. The company’s liquidity position remains adequate for near-term obligations.

Growth Trends And Dividend Policy

Growth trends are likely driven by Japan’s infrastructure renewal demands and energy transition initiatives. SALA’s dividend payout of JPY 30 per share reflects a conservative but stable policy, aligning with its moderate profitability and reinvestment needs. Shareholder returns may benefit from incremental improvements in operating efficiency.

Valuation And Market Expectations

With a market cap of JPY 57.7 billion, SALA trades at a P/E ratio of approximately 11x, suggesting modest market expectations. Its negative beta and diversified operations may attract investors seeking defensive exposure to Japan’s industrial and utility sectors.

Strategic Advantages And Outlook

SALA’s strategic advantages lie in its diversified business model and entrenched position in Japan’s infrastructure and energy markets. The outlook hinges on its ability to balance debt management with growth investments, particularly in renewable energy and smart infrastructure. Long-term success will depend on operational synergies and adaptability to regulatory shifts in Japan’s energy sector.

Sources

Company filings, market data

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