investorscraft@gmail.com

Intrinsic Value of Hoosiers Holdings Co., Ltd. (3284.T)

Previous Close¥1,316.00
Intrinsic Value
Upside potential
Previous Close
¥1,316.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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