investorscraft@gmail.com

Intrinsic ValueSanix Incorporated (4651.T)

Previous Close¥226.00
Intrinsic Value
Upside potential
Previous Close
¥226.00

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

Sanix Incorporated operates as a diversified sanitation and environmental services provider in Japan, with a strong focus on sustainability and energy efficiency. The company’s core revenue streams stem from its Solar Engineering, Home Sanitation, and Establishment Sanitation divisions, which cater to both residential and commercial clients. Its solar energy solutions, including photovoltaic system construction and maintenance, align with Japan’s push for renewable energy adoption, while its sanitation services—such as termite eradication, building maintenance, and waste management—address critical infrastructure needs. Sanix further differentiates itself through its Environmental Resources Development and Energy Business segments, which focus on waste-to-energy conversion and industrial waste recycling, positioning the company as an integrated player in Japan’s circular economy. With a 50-year legacy, Sanix has established a regional stronghold in Fukuoka, leveraging its expertise in niche sanitation markets and renewable energy to maintain competitive differentiation in a fragmented industry.

Revenue Profitability And Efficiency

Sanix reported revenue of JPY 47.2 billion for FY 2024, with net income of JPY 2.7 billion, reflecting a net margin of approximately 5.7%. Operating cash flow stood at JPY 4.8 billion, supported by stable demand across its sanitation and energy segments. Capital expenditures of JPY 2.2 billion indicate ongoing investments in infrastructure and technology, likely aimed at sustaining growth in its renewable energy initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 56.42 underscores its ability to generate earnings despite operating in capital-intensive segments like solar engineering and waste management. With a beta of 0.44, Sanix exhibits lower volatility compared to the broader market, suggesting resilience in its cash flow generation. The balance between debt and operational cash flow highlights disciplined capital allocation.

Balance Sheet And Financial Health

Sanix maintains a solid liquidity position with JPY 6.3 billion in cash and equivalents, against total debt of JPY 11.7 billion. The debt level appears manageable given its operating cash flow and diversified revenue base. The company’s focus on recycling and energy efficiency may further bolster its financial stability by reducing operational costs over time.

Growth Trends And Dividend Policy

Sanix’s growth is tied to Japan’s sanitation and renewable energy demand, with potential upside from waste-to-energy projects. The company pays a modest dividend of JPY 4 per share, reflecting a conservative payout ratio and a preference for reinvesting in core business lines. Future expansion may hinge on scaling its environmental solutions in response to regulatory tailwinds.

Valuation And Market Expectations

With a market cap of JPY 12.7 billion, Sanix trades at a P/E multiple of approximately 4.7x, suggesting undervaluation relative to industrials peers. Investors likely price in the company’s niche market positioning and steady cash flows, though broader sector trends could influence re-rating potential.

Strategic Advantages And Outlook

Sanix’s integrated approach to sanitation and renewable energy provides a defensible moat in regional markets. Its expertise in waste-to-energy conversion aligns with Japan’s sustainability goals, offering long-term growth opportunities. However, reliance on domestic demand and regulatory frameworks may limit near-term upside. The company’s outlook remains stable, supported by recurring revenue streams and operational efficiency.

Sources

Company filings, Tokyo Stock Exchange 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