investorscraft@gmail.com

Intrinsic ValueHousecom Corporation (3275.T)

Previous Close¥1,340.00
Intrinsic Value
Upside potential
Previous Close
¥1,340.00

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

Housecom Corporation operates as a key player in Japan's real estate services sector, specializing in rental brokerage and property management. The company generates revenue through commissions from rental transactions, property management fees, and ancillary services like insurance agency operations. With a network of 187 stores concentrated in high-demand metropolitan areas such as Tokyo, Kanto, Tokai, and Kansai, Housecom leverages localized expertise to serve both individual and corporate clients. Its subsidiary relationship with Daito Trust Construction Co., Ltd. provides strategic advantages in accessing development pipelines and tenant networks. The firm’s focus on urban rental markets aligns with Japan’s demographic trends favoring flexible housing solutions. While competition is intense among regional brokers, Housecom’s scale and integration with construction-linked services differentiate its offering. The company’s asset-light model emphasizes operational efficiency, though reliance on transactional volumes exposes it to cyclical demand fluctuations in Japan’s real estate sector.

Revenue Profitability And Efficiency

Housecom reported revenue of JPY 13.5 billion for FY2024, with net income of JPY 410 million, reflecting a modest net margin of approximately 3%. Operating cash flow stood at JPY 754 million, supported by stable brokerage activity. Capital expenditures were minimal (JPY -23 million), indicating a lean operational structure typical of service-oriented real estate firms. The diluted EPS of JPY 52.9 suggests efficient capital allocation relative to its outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings are primarily driven by transactional volumes in urban rental markets, with limited reliance on debt (total debt of JPY 12 million). Cash reserves of JPY 5.2 billion provide liquidity for operational needs and potential expansion. The low beta (0.584) implies earnings stability relative to broader market volatility, though regional economic shifts could impact rental demand.

Balance Sheet And Financial Health

Housecom maintains a robust balance sheet, with cash and equivalents exceeding total debt by a significant margin. The negligible debt load underscores a conservative financial strategy, reducing interest expense risks. High liquidity supports dividend commitments and operational flexibility, though the lack of leverage may limit aggressive growth initiatives.

Growth Trends And Dividend Policy

Growth is tied to Japan’s urban rental market dynamics, with limited recent expansion beyond existing store footprints. The dividend payout (JPY 20 per share) reflects a shareholder-friendly approach, though yield sustainability depends on maintaining current profitability levels. Demographic shifts toward urban living could provide tailwinds, but competitive pressures may cap margin expansion.

Valuation And Market Expectations

At a market cap of JPY 10.2 billion, the stock trades at a P/E multiple of approximately 25x FY2024 earnings, suggesting moderate growth expectations. The valuation aligns with sector peers, though the company’s niche focus and subsidiary status may limit re-rating potential absent significant operational catalysts.

Strategic Advantages And Outlook

Housecom benefits from its affiliation with Daito Trust Construction, which provides access to development-linked rental opportunities. However, reliance on Japan’s cyclical real estate market and concentrated geographic exposure pose risks. Strategic priorities likely include digital brokerage enhancements and selective store network optimization to improve cost efficiency.

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