investorscraft@gmail.com

Intrinsic ValuePalma Co., Ltd. (3461.T)

Previous Close¥547.00
Intrinsic Value
Upside potential
Previous Close
¥547.00

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

Palma Co., Ltd. operates in Japan's self-storage industry, offering a comprehensive suite of services tailored to property owners and investors. The company specializes in outsourcing solutions, including tenant screening, billing, and facility management, alongside IT-driven inventory control and marketing support. Its consulting arm provides market research, development guidance, and representation for overseas investors, positioning Palma as a niche player bridging operational expertise with strategic advisory. The firm’s hybrid model—combining recurring revenue from managed services with project-based consulting—capitalizes on Japan’s growing demand for flexible storage solutions amid urbanization and space constraints. While the market remains fragmented, Palma’s integrated approach and long-standing presence since 1969 lend credibility, though competition from larger real estate service providers persists. The company’s focus on technology and guarantor services differentiates it, but scalability may be limited by its domestic concentration and reliance on Japan’s property dynamics.

Revenue Profitability And Efficiency

Palma generated ¥2.81 billion in revenue for FY2024, with net income of ¥80.8 million, reflecting thin margins typical of service-oriented businesses in competitive markets. Operating cash flow of ¥93.9 million suggests adequate liquidity, though capital expenditures were minimal at -¥11 million, indicating limited reinvestment. The absence of reported diluted EPS underscores potential challenges in per-share profitability metrics.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with modest net income relative to revenue. High beta (1.636) implies sensitivity to market volatility, likely tied to cyclical real estate trends. Palma’s capital efficiency is unclear without ROIC or ROE data, but its low capex and debt-to-equity profile suggest conservative leverage.

Balance Sheet And Financial Health

Palma maintains a robust liquidity position with ¥2.48 billion in cash against ¥716 million in total debt, indicating a strong net cash position. This conservative balance sheet supports financial flexibility, though the lack of disclosed shareholder equity or asset details limits a full assessment of leverage or working capital efficiency.

Growth Trends And Dividend Policy

Growth trends are ambiguous without historical comparatives, but the dividend payout of ¥6 per share signals a commitment to shareholder returns. The absence of share count data precludes yield analysis, though the payout appears sustainable given Palma’s cash reserves and low debt.

Valuation And Market Expectations

At a ¥3.58 billion market cap, Palma trades at ~1.3x revenue, a discount to global self-storage peers, possibly reflecting its small scale and domestic focus. Investors likely price in limited growth prospects amid Japan’s stagnant real estate sector, though the firm’s cash-rich balance sheet could buffer downside risks.

Strategic Advantages And Outlook

Palma’s deep expertise in Japan’s self-storage niche and asset-light model are strengths, but reliance on a single market and modest profitability may cap upside. Strategic partnerships or technology investments could enhance scalability, while macroeconomic headwinds in Japanese real estate remain a watchpoint.

Sources

Company description, financials from disclosed ticker 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