Previous Close | ¥1,316.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
Hoosiers Holdings Co., Ltd. is a Japanese real estate company specializing in condominium development, leasing, and brokerage, with additional operations in property management, insurance agency services, and sports facility management. The company operates in the residential construction sector, leveraging its expertise in urban development to cater to Japan's housing demand. Its diversified revenue streams include real estate investment, refurbishment, and advisory services, positioning it as a mid-sized player in Japan's competitive property market. Hoosiers Holdings differentiates itself through integrated services, combining development with post-sale management, which enhances customer retention and long-term revenue stability. The company's focus on public-private partnerships (PPP) and private finance initiatives (PFI) further strengthens its market positioning by aligning with government-led urban development projects. While it faces competition from larger developers, its niche in condominium management and ancillary services provides a defensible market position.
In FY2024, Hoosiers Holdings reported revenue of JPY 86.4 billion, with net income of JPY 4.8 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 186 million, though capital expenditures of JPY -2.6 billion indicate ongoing investment in development projects. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cash flow generation relative to its asset base.
The company’s diluted EPS of JPY 135.27 demonstrates its ability to generate earnings for shareholders, albeit with modest growth potential. High total debt of JPY 90.7 billion against cash reserves of JPY 30.7 billion raises questions about capital efficiency, though its low beta (0.188) suggests stable earnings power with limited market volatility exposure.
Hoosiers Holdings maintains a leveraged balance sheet, with total debt nearly triple its cash holdings. However, its JPY 30.7 billion in cash and equivalents provides liquidity, while its market capitalization of JPY 41.7 billion indicates investor confidence. The debt load may constrain flexibility, but the company’s asset-heavy model aligns with industry norms for real estate developers.
The company’s growth appears steady rather than explosive, with a dividend per share of JPY 62, offering a yield that aligns with mid-cap real estate peers. Its focus on condominiums and ancillary services suggests incremental growth, though expansion into PPP/PFI projects could drive future revenue diversification.
Trading at a market cap of JPY 41.7 billion, Hoosiers Holdings is valued at approximately 0.48x revenue, reflecting modest expectations for a real estate developer in Japan. Its low beta implies the market perceives it as a stable, lower-risk investment within the cyclical consumer sector.
Hoosiers Holdings benefits from its integrated service model and niche in condominium management, though its high debt and moderate profitability warrant caution. The company’s involvement in PPP/PFI projects and urban redevelopment could provide long-term growth opportunities, assuming disciplined capital allocation and stable demand in Japan’s housing market.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |