investorscraft@gmail.com

Intrinsic ValueParaca Inc. (4809.T)

Previous Close¥2,025.00
Intrinsic Value
Upside potential
Previous Close
¥2,025.00

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

Paraca Inc. is a Japan-based company specializing in parking lot operation and management, with additional ventures in renewable energy and consulting services. The company’s core revenue model revolves around leasing and managing parking facilities, supplemented by advisory services in asset management and finance. Its expansion into renewable energy, including solar and wind power, diversifies its income streams while aligning with Japan’s sustainability initiatives. Operating in the competitive specialty business services sector, Paraca distinguishes itself through integrated parking solutions and energy projects, positioning it as a niche player with growth potential in urban infrastructure and green energy. The company’s dual focus on traditional parking services and emerging renewable energy markets provides resilience against sector-specific downturns, though its market share remains modest compared to larger industrial conglomerates.

Revenue Profitability And Efficiency

Paraca reported revenue of ¥16.38 billion for FY2024, with net income of ¥1.82 billion, reflecting a healthy profit margin. Operating cash flow stood at ¥2.18 billion, though capital expenditures of ¥4.36 billion indicate significant reinvestment, likely tied to renewable energy projects. The company’s ability to generate positive cash flow despite high capex suggests operational efficiency in its core parking business.

Earnings Power And Capital Efficiency

The company’s diluted EPS data is unavailable, but its net income of ¥1.82 billion demonstrates earnings stability. High capital expenditures relative to operating cash flow highlight aggressive growth investments, particularly in renewable energy. The balance between profitability and reinvestment will be critical to monitor as these projects mature.

Balance Sheet And Financial Health

Paraca holds ¥3.54 billion in cash against total debt of ¥23.12 billion, indicating leveraged financing for expansion. The debt load is substantial relative to its market cap of ¥18.56 billion, suggesting reliance on external funding. Liquidity appears manageable given positive operating cash flow, but debt servicing could pressure future flexibility if revenue growth slows.

Growth Trends And Dividend Policy

The company’s dividend payout of ¥64 per share signals a commitment to shareholder returns, though its growth trajectory is skewed toward capex-heavy renewable energy ventures. Revenue stability in parking services provides a foundation, but long-term growth hinges on successful execution of energy projects and potential scalability in consulting services.

Valuation And Market Expectations

With a beta of 0.235, Paraca exhibits low volatility relative to the market, likely due to its niche focus. Its valuation reflects a balance between steady parking income and higher-risk energy investments. Investors may weigh its dividend yield against the uncertainty of its renewable energy segment’s profitability.

Strategic Advantages And Outlook

Paraca’s dual expertise in parking infrastructure and renewable energy offers strategic diversification. Its consulting services add recurring revenue, while Japan’s urban density supports parking demand. However, execution risks in energy projects and debt management remain key challenges. The outlook depends on leveraging its niche positioning while maintaining financial discipline amid expansion.

Sources

Company filings, market 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