investorscraft@gmail.com

Intrinsic ValueCentral Sports Co., Ltd. (4801.T)

Previous Close¥2,435.00
Intrinsic Value
Upside potential
Previous Close
¥2,435.00

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

Central Sports Co., Ltd. operates as a diversified leisure and fitness services provider in Japan, managing approximately 200 sports clubs and related facilities. The company’s core revenue model is built on membership fees, facility management, and ancillary services such as corporate fitness programs, marine leisure, travel operations, and care prevention initiatives. Its broad service portfolio positions it as a one-stop solution for fitness, wellness, and recreational activities, catering to both individual and corporate clients. The company’s integrated approach—combining sports club management with specialized services like esthetic treatments, children’s programs, and instructor accreditation—strengthens its competitive edge in Japan’s fragmented leisure sector. While facing competition from niche players and digital fitness platforms, Central Sports leverages its established brand, nationwide footprint, and diversified revenue streams to maintain resilience. Its involvement in facility construction, security, and transportation further enhances operational synergies and revenue diversification.

Revenue Profitability And Efficiency

Central Sports reported revenue of JPY 45.4 billion for FY 2024, with net income of JPY 1.2 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 3.1 billion, supported by disciplined cost management, while capital expenditures of JPY -1.1 billion indicate ongoing investments in facility maintenance and expansion. The company’s ability to generate positive cash flow underscores its operational efficiency despite competitive pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 103.57 demonstrates its earnings capacity relative to its share base. With a capital-light model for facility management and a focus on high-margin ancillary services, Central Sports maintains reasonable capital efficiency. The balance between reinvestment and profitability suggests a sustainable earnings trajectory, though growth may be tempered by Japan’s aging demographics and shifting consumer preferences.

Balance Sheet And Financial Health

Central Sports holds JPY 7.4 billion in cash and equivalents against total debt of JPY 6.5 billion, indicating a manageable leverage position. The liquidity cushion supports ongoing operations and potential strategic initiatives. The company’s conservative financial structure aligns with its steady cash generation, reducing near-term solvency risks.

Growth Trends And Dividend Policy

Growth is likely driven by incremental facility expansions and cross-selling of ancillary services, though macroeconomic headwinds may constrain rapid expansion. The company’s dividend payout of JPY 50 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future dividend sustainability will depend on maintaining profitability amid operational costs.

Valuation And Market Expectations

With a market cap of JPY 26.7 billion and a beta of 0.135, Central Sports is perceived as a low-volatility investment in the leisure sector. The valuation reflects expectations of steady, albeit unspectacular, growth, with investors likely prioritizing stability over aggressive expansion.

Strategic Advantages And Outlook

Central Sports benefits from its diversified service offerings and established brand, mitigating risks associated with single-segment reliance. The focus on corporate wellness and care prevention aligns with Japan’s demographic trends, offering long-term opportunities. However, competition from digital fitness platforms and shifting consumer habits necessitates ongoing adaptation. The outlook remains cautiously optimistic, with growth hinging on operational execution and market positioning.

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