investorscraft@gmail.com

Intrinsic ValueSansei Landic Co.,Ltd (3277.T)

Previous Close¥1,358.00
Intrinsic Value
Upside potential
Previous Close
¥1,358.00

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

Sansei Landic Co., Ltd. operates as a specialized real estate services firm in Japan, focusing on the acquisition, sale, and management of limited property rights, particularly leasehold land and properties with existing residences. The company serves key urban markets, including Tokyo, Osaka, and Nagoya, leveraging its expertise in rights adjustments and real estate transactions. Its niche positioning allows it to navigate complex property structures, catering to both individual and institutional clients. Unlike traditional real estate agencies, Sansei Landic emphasizes transactional efficiency and legal clarity, differentiating itself in a competitive sector. The firm’s regional footprint across major Japanese cities provides localized market insights, reinforcing its reputation as a reliable intermediary in fragmented property markets. With a legacy dating back to 1976, the company has established long-term trust, though its scale remains modest compared to Japan’s larger real estate conglomerates.

Revenue Profitability And Efficiency

Sansei Landic reported revenue of ¥25.62 billion for the fiscal year ending December 2024, with net income of ¥1.05 billion, reflecting a net margin of approximately 4.1%. Operating cash flow stood at ¥1.14 billion, while capital expenditures were modest at ¥-137.8 million, indicating disciplined capital allocation. The diluted EPS of ¥127.14 underscores steady earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its focus on high-margin niche transactions, though its capital efficiency is tempered by a debt-heavy structure. With total debt of ¥18.51 billion against cash reserves of ¥5.01 billion, leverage remains elevated, potentially constraining flexibility in a cyclical real estate market.

Balance Sheet And Financial Health

Sansei Landic’s balance sheet shows ¥5.01 billion in cash and equivalents against ¥18.51 billion in total debt, signaling a leveraged position. While the real estate sector often carries higher debt, the company’s liquidity coverage ratio warrants monitoring, especially given Japan’s fluctuating property demand and interest rate environment.

Growth Trends And Dividend Policy

Growth appears stable but unspectacular, with the dividend per share of ¥41 suggesting a commitment to shareholder returns. The lack of explicit revenue growth metrics implies reliance on transactional volume rather than price appreciation, typical for service-oriented real estate firms.

Valuation And Market Expectations

At a market cap of ¥9.11 billion, the stock trades at a P/E of approximately 8.7x, aligning with niche real estate peers. The low beta of 0.228 indicates relative insulation from broader market volatility, though sector-specific risks persist.

Strategic Advantages And Outlook

Sansei Landic’s deep regional expertise and transactional focus provide resilience, but its outlook hinges on Japan’s real estate liquidity and regulatory climate. Strategic advantages include its specialized legal proficiency, though scalability challenges may limit upside in a consolidating industry.

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