investorscraft@gmail.com

Intrinsic ValueTKP Corporation (3479.T)

Previous Close¥2,370.00
Intrinsic Value
Upside potential
Previous Close
¥2,370.00

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

TKP Corporation operates as a diversified real estate services provider in Japan, specializing in rental meeting rooms, banquet halls, and compact hotels. The company’s core revenue model is built on leasing flexible event and accommodation spaces, supplemented by ancillary services such as catering, travel coordination, and business process outsourcing. Its operations span both domestic and international markets, positioning it as a versatile player in Japan’s real estate services sector. TKP differentiates itself through integrated service offerings, combining physical venues with support services like audio-visual equipment rentals and call center solutions. This hybrid approach allows the company to cater to corporate clients, event planners, and travelers seeking functional, short-term spaces. While competition in Japan’s hospitality and real estate sectors is intense, TKP’s subsidiary structure under RIVER FIELD co,.ltd. provides strategic stability and potential synergies. The company’s focus on compact hotels and ryokans aligns with Japan’s growing demand for efficient, affordable lodging solutions, particularly in urban areas.

Revenue Profitability And Efficiency

TKP reported revenue of JPY 59.2 billion for the fiscal year ending February 2025, with net income of JPY 3.8 billion, reflecting a net margin of approximately 6.4%. Operating cash flow stood at JPY 5.1 billion, though capital expenditures of JPY -16.2 billion indicate significant reinvestment, likely tied to property upgrades or expansion. The company’s diluted EPS of JPY 90.29 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by recurring rental income and diversified service lines. However, high capital expenditures relative to operating cash flow suggest aggressive growth or maintenance spending, which may pressure short-term returns. The absence of dividend payouts further indicates a focus on reinvestment over shareholder distributions.

Balance Sheet And Financial Health

TKP holds JPY 14.5 billion in cash and equivalents against total debt of JPY 50.8 billion, reflecting a leveraged balance sheet. The debt load may constrain financial flexibility, though the company’s beta of 0.377 suggests lower volatility compared to broader markets, potentially mitigating refinancing risks. Asset-light segments like outsourcing services could provide stability amid cyclical real estate demand.

Growth Trends And Dividend Policy

Growth appears driven by organic expansion in hospitality and event services, with no dividends declared, signaling retained earnings for reinvestment. The lack of a dividend policy aligns with the company’s capital-intensive model and focus on scaling operations. Market trends favoring compact accommodations and hybrid work may support demand for TKP’s meeting spaces and compact hotels.

Valuation And Market Expectations

With a market cap of JPY 76.9 billion, TKP trades at a P/E multiple of approximately 20.3x, based on trailing net income. This valuation reflects moderate growth expectations, balancing the company’s niche market position against sector-wide competition and macroeconomic headwinds in Japan’s real estate sector.

Strategic Advantages And Outlook

TKP’s integration of venue rentals with ancillary services creates cross-selling opportunities, while its subsidiary backing offers financial and operational support. Near-term challenges include managing debt and capex, but long-term prospects hinge on Japan’s evolving hospitality and corporate event demand. Strategic partnerships or technology upgrades could further enhance efficiency.

Sources

Company filings, market data

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