investorscraft@gmail.com

Intrinsic ValueSanei Architecture Planning Co.,Ltd. (3228.T)

Previous Close¥2,025.00
Intrinsic Value
Upside potential
Previous Close
¥2,025.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sanei Architecture Planning Co., Ltd. operates in Japan’s competitive real estate services sector, specializing in residential and commercial property development. The company’s core revenue model revolves around designing, constructing, and selling single-family homes, apartments, and condominiums, alongside offering custom-built housing contracts. It also engages in real estate investment, rental property development, and office design, positioning itself as a diversified player in Japan’s property market. Sanei differentiates itself through integrated services, acting as both a developer and general contractor, which allows it to capture value across the project lifecycle. The firm’s focus on high-demand urban housing and rental properties aligns with Japan’s demographic trends, though it faces competition from larger developers and regional players. Its international operations, though limited, provide additional growth avenues in select markets.

Revenue Profitability And Efficiency

In FY2023, Sanei reported revenue of JPY 144.3 billion, with net income of JPY 2.74 billion, reflecting a net margin of approximately 1.9%. Operating cash flow stood at JPY 2.21 billion, while capital expenditures totaled JPY -984 million, indicating disciplined spending. The company’s profitability metrics suggest moderate efficiency, though its margin is constrained by the capital-intensive nature of real estate development.

Earnings Power And Capital Efficiency

Sanei’s diluted EPS of JPY 129.33 underscores its earnings capability, supported by a debt-free balance sheet, which enhances financial flexibility. The absence of total debt reduces interest burdens, allowing earnings to flow more directly to shareholders. However, the modest operating cash flow relative to revenue suggests room for improved capital turnover in its projects.

Balance Sheet And Financial Health

The company maintains a robust financial position, with JPY 19.72 billion in cash and equivalents and no reported debt. This strong liquidity profile provides resilience against market downturns and flexibility for strategic investments. The lack of leverage is atypical for real estate firms but aligns with Sanei’s conservative financial strategy.

Growth Trends And Dividend Policy

Sanei’s growth is tied to Japan’s real estate cycle, with its revenue base reflecting steady demand for housing. The company pays a dividend of JPY 75 per share, signaling a commitment to shareholder returns. However, its growth trajectory may be tempered by Japan’s aging population and stagnant property market in certain segments.

Valuation And Market Expectations

With a market cap of JPY 42.96 billion and a beta of 0.3, Sanei is viewed as a lower-volatility real estate play. Its valuation reflects moderate growth expectations, likely factoring in Japan’s subdued property market dynamics. Investors may prize its stability and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

Sanei’s integrated business model and debt-free balance sheet provide strategic advantages in a competitive sector. Its focus on urban housing and rental properties aligns with long-term demand drivers, though macroeconomic headwinds in Japan could limit near-term upside. The company’s conservative approach may appeal to risk-averse investors, but innovation in design and sustainability could unlock future opportunities.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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