investorscraft@gmail.com

Intrinsic ValuePARK24 Co., Ltd. (4666.T)

Previous Close¥2,154.50
Intrinsic Value
Upside potential
Previous Close
¥2,154.50

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

PARK24 Co., Ltd. is a leading operator of parking facilities in Japan and internationally, with a diversified business model spanning parking services, mobility solutions, and ancillary financial services. The company's core revenue streams derive from hourly, reserved, and monthly parking facilities, alongside specialized services for non-passenger vehicles. Its Mobility Business segment includes Times CAR RENTAL and membership-based unattended car-sharing services, catering to both individual and corporate clients. PARK24 has strategically expanded into payment services (The Times PAY) and insurance agency offerings, enhancing its ecosystem for drivers and businesses. The company's strong market position in Japan is reinforced by its extensive network of parking facilities and integrated mobility solutions, which differentiate it from competitors. Internationally, PARK24 operates patrolled and pay-and-display parking services, though its primary focus remains on the domestic market. The company's ability to leverage technology and membership-based models provides a competitive edge in an industry increasingly focused on convenience and digital integration.

Revenue Profitability And Efficiency

PARK24 reported revenue of JPY 370.9 billion for FY 2024, with net income of JPY 18.6 billion, reflecting a steady recovery in demand for parking and mobility services. The company's operating cash flow of JPY 54.2 billion underscores its ability to generate liquidity, while capital expenditures of JPY 28.7 billion indicate ongoing investments in facility upgrades and expansion. The diluted EPS of JPY 99.78 highlights improved profitability compared to prior periods.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified revenue streams, including high-margin membership services and ancillary offerings. PARK24's capital efficiency is evident in its ability to maintain profitability despite significant investments in mobility and digital payment solutions. The integration of car-sharing and payment services has likely contributed to higher asset utilization and recurring revenue streams.

Balance Sheet And Financial Health

PARK24's balance sheet shows JPY 48.7 billion in cash and equivalents against total debt of JPY 144 billion, indicating a manageable leverage position. The company's liquidity is sufficient to cover short-term obligations, supported by strong operating cash flow. However, the debt load reflects its capital-intensive business model and expansion efforts in mobility services.

Growth Trends And Dividend Policy

Growth trends are driven by Japan's urbanization and demand for convenient parking solutions, alongside the expansion of car-sharing services. PARK24's dividend per share of JPY 5 suggests a conservative payout policy, prioritizing reinvestment in growth initiatives over aggressive shareholder returns. The company's focus on digital integration and mobility services positions it for long-term growth in a evolving transportation landscape.

Valuation And Market Expectations

With a market capitalization of JPY 333.2 billion and a beta of 0.525, PARK24 is viewed as a relatively stable investment within the industrials sector. The market likely anticipates steady growth from its core parking business and incremental contributions from mobility and payment services, though international expansion remains a secondary focus.

Strategic Advantages And Outlook

PARK24's strategic advantages include its extensive parking network, integrated mobility ecosystem, and membership-based revenue models. The outlook is positive, supported by Japan's infrastructure needs and shifting consumer preferences toward flexible transportation solutions. Challenges include competitive pressures in mobility services and the capital-intensive nature of parking facility management.

Sources

Company filings, Bloomberg

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