investorscraft@gmail.com

Intrinsic ValueJapan Property Management Center Co.,Ltd. (3276.T)

Previous Close¥1,280.00
Intrinsic Value
Upside potential
Previous Close
¥1,280.00

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

Japan Property Management Center Co., Ltd. operates in Japan's real estate services sector, specializing in subleasing residential properties, including apartments and condominiums. The company's core revenue model revolves around rental housing management, principal investments, and ancillary services such as insurance, broadband systems, and flooring materials. It also engages in real estate remodeling, consulting, and financial services tied to rental management, creating a diversified income stream. Positioned as a niche player, the company leverages its expertise in property management to cater to both individual and institutional clients, differentiating itself through integrated service offerings. Its focus on rental housing aligns with Japan's growing demand for flexible living solutions amid urbanization and demographic shifts. The firm’s strategic location in Tokyo, a high-demand real estate market, enhances its competitive edge, though it faces competition from larger property management firms and evolving regulatory landscapes.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Japan Property Management Center reported revenue of JPY 58.99 billion, with net income of JPY 1.83 billion, reflecting a net margin of approximately 3.1%. Operating cash flow stood at JPY 2.95 billion, while capital expenditures were modest at JPY -238 million, indicating disciplined spending. The company’s revenue model demonstrates stability, though margins suggest operational costs or competitive pressures may weigh on profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 103.28 underscores its earnings capability relative to its share base. With operating cash flow covering capital expenditures comfortably, Japan Property Management Center exhibits efficient capital deployment. However, its beta of 0.079 suggests minimal correlation to broader market movements, potentially limiting earnings volatility but also indicating niche market exposure.

Balance Sheet And Financial Health

Japan Property Management Center maintains a solid balance sheet, with JPY 7.56 billion in cash and equivalents against total debt of JPY 1.71 billion, reflecting a conservative leverage profile. The low debt-to-equity ratio highlights financial stability, though the company’s liquidity position could be further optimized for growth initiatives or strategic acquisitions.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its diversified service offerings in Japan’s rental housing market. A dividend per share of JPY 55 signals a commitment to shareholder returns, though the payout ratio remains moderate, balancing reinvestment needs with income distribution. Demographic trends favoring rental demand may sustain long-term growth, but near-term expansion depends on operational execution and market conditions.

Valuation And Market Expectations

With a market capitalization of JPY 19.74 billion, the company trades at a P/E ratio of approximately 10.8x, aligning with sector norms. The low beta implies muted market expectations for volatility, suggesting investors view the business as stable but with limited upside potential. Valuation metrics reflect a balanced outlook, factoring in the company’s niche positioning and steady cash flows.

Strategic Advantages And Outlook

Japan Property Management Center benefits from its integrated service model and focus on Tokyo’s resilient rental market. Its ability to cross-sell ancillary services enhances customer retention and revenue diversification. However, the company must navigate regulatory changes and competitive pressures to sustain growth. The outlook remains cautiously optimistic, hinging on operational efficiency and adaptability to shifting housing trends.

Sources

Company filings, Bloomberg

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