investorscraft@gmail.com

Intrinsic ValueSTORAGE-OH Co.,Ltd. (2997.T)

Previous Close¥984.00
Intrinsic Value
Upside potential
Previous Close
¥984.00

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

STORAGE-OH Co., Ltd. operates in Japan's self-storage real estate sector, specializing in the planning, development, and management of storage facilities. The company caters to both individual and business clients seeking secure, flexible storage solutions, a niche but growing market in urban areas where space is at a premium. Its revenue model relies on rental income from storage units, supplemented by property management services, creating a steady cash flow stream. The firm differentiates itself through localized facility placement and operational efficiency, capitalizing on Japan's dense urban environments where demand for storage is consistently high. While the self-storage industry in Japan is fragmented, STORAGE-OH has established a recognizable presence, though it faces competition from larger real estate players diversifying into this segment. The company’s focus on standalone storage facilities rather than mixed-use developments positions it as a pure-play operator in this specialized real estate niche.

Revenue Profitability And Efficiency

In FY 2025, STORAGE-OH reported revenue of ¥4.26 billion, with net income of ¥75 million, reflecting tight margins in its asset-heavy business model. The diluted EPS of ¥39.93 indicates modest profitability, though operating cash flow was negative at ¥-632 million, likely due to expansion-related expenditures. Capital expenditures were minimal at ¥-5 million, suggesting a focus on optimizing existing assets rather than aggressive growth.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by high operational costs relative to revenue, with net income representing only 1.8% of total revenue. The negative operating cash flow raises questions about near-term liquidity, though its capital efficiency may improve as newer facilities stabilize occupancy rates. The lack of significant capex signals a cautious approach to leveraging its balance sheet for expansion.

Balance Sheet And Financial Health

STORAGE-OH holds ¥532 million in cash against total debt of ¥1.95 billion, indicating a leveraged position. The debt-to-equity ratio suggests reliance on borrowing, though the stability of rental income may support debt servicing. The absence of dividends aligns with the company’s focus on retaining capital for potential debt reduction or reinvestment in its storage portfolio.

Growth Trends And Dividend Policy

Growth appears muted, with limited capex and no dividend payouts, reflecting a conservative strategy. The self-storage market in Japan offers long-term demand potential, but STORAGE-OH’s current financials suggest a focus on stabilizing operations rather than aggressive market capture. The lack of a dividend policy may deter income-focused investors but aligns with its capital retention priorities.

Valuation And Market Expectations

With a market cap of ¥1.6 billion, the company trades at a low earnings multiple, likely reflecting its niche market and modest profitability. The minimal beta of 0.051 indicates low correlation with broader market movements, typical for specialized real estate operators. Investors may view it as a speculative play on Japan’s storage demand growth rather than a high-growth asset.

Strategic Advantages And Outlook

STORAGE-OH’s localized expertise and focus on self-storage provide a defensible niche, but its financial leverage and negative cash flow pose risks. The outlook hinges on Japan’s urban storage demand and the company’s ability to improve operational efficiency. Strategic partnerships or portfolio diversification could enhance resilience, though near-term challenges may persist.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and exchange data.

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