investorscraft@gmail.com

Intrinsic ValueIida Group Holdings Co., Ltd. (3291.T)

Previous Close¥2,549.00
Intrinsic Value
Upside potential
Previous Close
¥2,549.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Iida Group Holdings Co., Ltd. operates as a leading Japanese residential construction company, specializing in detached houses and condominiums. Its vertically integrated business model spans land acquisition, design, construction, sales, and after-sales services, ensuring control over quality and cost efficiency. The company also diversifies into related sectors such as real estate brokerage, timber manufacturing, and resort operations, reinforcing its market resilience. Operating primarily in Japan, Iida Group leverages its long-standing reputation and extensive supply chain to maintain a competitive edge in a highly fragmented industry. The company’s focus on sustainability and prefabricated housing aligns with evolving consumer preferences for energy-efficient and disaster-resistant homes. Despite intense competition from regional builders and national players, Iida Group’s diversified revenue streams and strong brand recognition position it as a key player in Japan’s residential construction sector.

Revenue Profitability And Efficiency

For FY 2024, Iida Group reported revenue of JPY 1.44 trillion, with net income of JPY 37.2 billion, reflecting a net margin of approximately 2.6%. The negative operating cash flow of JPY -16.4 billion, coupled with capital expenditures of JPY -16.9 billion, suggests significant reinvestment or working capital pressures. The company’s ability to maintain profitability in a competitive market underscores its operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 132.57, indicating moderate earnings power relative to its market capitalization. The company’s capital efficiency is tempered by high debt levels, with total debt reaching JPY 617.8 billion against cash reserves of JPY 433.1 billion. This leverage could constrain financial flexibility if interest rates rise or housing demand softens.

Balance Sheet And Financial Health

Iida Group’s balance sheet shows robust liquidity, with cash and equivalents of JPY 433.1 billion, though its total debt of JPY 617.8 billion raises concerns about leverage. The net debt position of JPY 184.7 billion suggests manageable but notable financial obligations. The company’s beta of 0.68 indicates lower volatility compared to the broader market, reflecting its stable industry positioning.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s housing market dynamics, which face demographic headwinds but benefit from urbanization and renovation demand. Iida Group’s dividend per share of JPY 90 signals a commitment to shareholder returns, though payout sustainability depends on future earnings stability. Its capital expenditures suggest ongoing investments to maintain market share and operational capabilities.

Valuation And Market Expectations

With a market capitalization of JPY 557.6 billion, Iida Group trades at a P/E ratio of approximately 15x based on diluted EPS. The modest beta suggests investors perceive it as a defensive play within the consumer cyclical sector. Market expectations likely hinge on Japan’s economic recovery and housing policy developments.

Strategic Advantages And Outlook

Iida Group’s strategic advantages include its integrated operations, brand strength, and diversification into ancillary services. However, challenges such as Japan’s aging population and stagnant wage growth could dampen long-term demand. The company’s focus on sustainable housing and cost management will be critical to navigating these headwinds while capitalizing on niche opportunities in urban redevelopment and prefabrication.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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