investorscraft@gmail.com

Intrinsic ValueRESOL HOLDINGS Co.,Ltd. (5261.T)

Previous Close¥7,760.00
Intrinsic Value
Upside potential
Previous Close
¥7,760.00

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

RESOL HOLDINGS Co.,Ltd. operates as a diversified leisure and lifestyle services provider in Japan, with core operations spanning hotel, golf, and resort management. The company leverages its long-standing presence in the industry to offer integrated hospitality solutions, including welfare programs and life support services, catering to both leisure and corporate clients. Its expansion into renewable energy and real estate revitalization reflects a strategic pivot toward sustainable and high-growth sectors, diversifying revenue streams beyond traditional hospitality. RESOL HOLDINGS maintains a competitive edge through its well-established brand and operational expertise in Japan’s resort and leisure market. The company’s focus on high-margin services, such as premium golf courses and resort facilities, positions it favorably in the consumer cyclical sector. Additionally, its foray into renewable energy aligns with Japan’s broader sustainability goals, offering potential long-term growth opportunities. With a history dating back to 1931, the company benefits from deep industry knowledge and a loyal customer base, though it faces competition from both domestic and international hospitality players.

Revenue Profitability And Efficiency

In FY 2024, RESOL HOLDINGS reported revenue of JPY 25.7 billion, with net income of JPY 1.41 billion, reflecting a net margin of approximately 5.5%. The company generated JPY 3.61 billion in operating cash flow, demonstrating solid cash conversion from its core operations. Capital expenditures of JPY 1.23 billion indicate ongoing investments in maintaining and upgrading its resort and energy assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 254.15 underscores its earnings capability, supported by efficient asset utilization across its hospitality and renewable energy segments. Operating cash flow coverage of capital expenditures suggests prudent capital allocation, though the relatively high total debt of JPY 15.28 billion warrants monitoring for leverage risks.

Balance Sheet And Financial Health

RESOL HOLDINGS holds JPY 3.59 billion in cash and equivalents, providing liquidity to meet short-term obligations. However, its total debt of JPY 15.28 billion results in a leveraged balance sheet, which could constrain financial flexibility if interest rates rise or operating performance weakens. The company’s ability to service debt will depend on sustained cash flow generation from its diversified operations.

Growth Trends And Dividend Policy

The company has demonstrated steady revenue growth, supported by its expansion into renewable energy and real estate. A dividend per share of JPY 100 reflects a commitment to shareholder returns, though the payout ratio remains moderate, allowing for reinvestment in growth initiatives. Future performance will hinge on the success of its diversification strategy and recovery in Japan’s hospitality sector.

Valuation And Market Expectations

With a market capitalization of JPY 27.84 billion and a beta of 0.138, RESOL HOLDINGS is perceived as a relatively low-volatility investment within the consumer cyclical sector. The current valuation suggests modest growth expectations, likely factoring in the company’s mixed exposure to traditional hospitality and emerging renewable energy opportunities.

Strategic Advantages And Outlook

RESOL HOLDINGS benefits from its entrenched market position in Japan’s leisure industry and its strategic diversification into renewable energy. The company’s outlook is cautiously optimistic, with potential upside from Japan’s tourism recovery and energy transition trends. However, execution risks in its newer ventures and macroeconomic headwinds remain key monitorables for investors.

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