investorscraft@gmail.com

Intrinsic ValueDD Holdings Co.,Ltd. (3073.T)

Previous Close¥1,690.00
Intrinsic Value
Upside potential
Previous Close
¥1,690.00

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

DD Holdings Co., Ltd. operates in Japan's competitive food, beverage, and amusement sectors, managing a diverse portfolio of cafes, restaurants, izakayas, and entertainment venues like billiards and darts. The company also extends into hotel and real estate operations, leveraging its 350 directly managed stores to maintain a strong local presence. Its multi-faceted approach allows revenue diversification across dining, leisure, and hospitality, positioning it as a mid-sized player in Japan's consumer cyclical market. The company’s rebranding from Diamond Dining in 2017 reflects its broader strategic ambitions beyond traditional dining. While facing stiff competition from larger chains, DD Holdings differentiates through localized store formats and experiential offerings, appealing to urban consumers seeking casual dining and entertainment. Its real estate segment provides additional stability, though the core business remains susceptible to discretionary spending trends.

Revenue Profitability And Efficiency

For the fiscal year ending February 2025, DD Holdings reported revenue of ¥38.6 billion, with net income of ¥2.4 billion, reflecting a solid margin of approximately 6.2%. Operating cash flow stood at ¥3.6 billion, though capital expenditures of ¥903 million indicate ongoing investments. The company’s ability to generate positive earnings despite Japan’s challenging consumer environment underscores operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of ¥127.93 highlights DD Holdings’ earnings capacity, supported by efficient store-level execution. The company’s capital efficiency is tempered by its debt load, with total debt at ¥16.6 billion against ¥7.5 billion in cash. While leverage is manageable, interest coverage and reinvestment in high-return venues will be critical for sustained profitability.

Balance Sheet And Financial Health

DD Holdings maintains a moderate financial position, with cash and equivalents covering nearly half of its total debt. The debt-to-equity ratio suggests reliance on borrowing, but stable cash flow generation provides liquidity. Absence of dividends allows for internal capital allocation, though the balance sheet could benefit from further deleveraging.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with no dividend payouts signaling a focus on reinvestment. Expansion in high-traffic urban locations and niche entertainment offerings could drive same-store sales, though macroeconomic headwinds may constrain top-line momentum. The lack of a dividend policy aligns with its growth-oriented strategy.

Valuation And Market Expectations

At a market cap of ¥23.9 billion, DD Holdings trades at a P/E of ~10x, reflecting modest expectations. Its beta of 0.53 suggests lower volatility than the broader market, likely due to its defensive leisure segments. Investors may view it as a stable but low-growth play in Japan’s consumer sector.

Strategic Advantages And Outlook

DD Holdings’ strength lies in its diversified store formats and localized customer engagement, though competition and consumer sentiment pose risks. Strategic focus on high-margin entertainment and real estate could offset dining sector pressures. The outlook remains cautious, hinging on operational efficiency and debt management.

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