investorscraft@gmail.com

Intrinsic ValueNippon Ski Resort Development Co.,Ltd. (6040.T)

Previous Close¥511.00
Intrinsic Value
Upside potential
Previous Close
¥511.00

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

Nippon Ski Resort Development Co., Ltd. operates as a specialized player in Japan's leisure and tourism sector, focusing on ski resort management and ancillary services. The company generates revenue through resort operations, consulting services, cableway management, and outdoor equipment rentals, leveraging its expertise to support third-party ski facilities. As a subsidiary of NIPPON PARKING DEVELOPMENT Co., Ltd., it benefits from synergies in infrastructure and operational support, enhancing its competitive positioning in a niche market. The firm caters to both domestic and international tourists, capitalizing on Japan's reputation as a premier ski destination. Its diversified service offerings, including technical and business advisory, provide additional revenue streams while reinforcing its role as an integrated solutions provider in the resort industry. Despite operating in a seasonal and weather-dependent sector, the company maintains a stable market presence through strategic partnerships and operational efficiency.

Revenue Profitability And Efficiency

In FY2024, the company reported revenue of JPY 8.25 billion, with net income of JPY 1.09 billion, reflecting a net margin of approximately 13.3%. Operating cash flow stood at JPY 1.97 billion, though capital expenditures of JPY 2.72 billion indicate significant reinvestment. The robust profitability metrics suggest efficient cost management, albeit with high capital intensity typical of resort operations.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 71.86 underscores the company's earnings power, supported by stable cash flow generation. The negative beta (-0.059) implies low correlation with broader market trends, potentially reflecting the defensive nature of its leisure-focused business. However, the capital-intensive model necessitates careful balance between growth investments and returns.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with JPY 3.14 billion in cash and equivalents, against total debt of JPY 2.86 billion. This balanced leverage ratio indicates prudent financial management, though the high capex highlights ongoing investment needs. The debt level appears manageable relative to cash reserves and operating cash flows.

Growth Trends And Dividend Policy

Growth is likely tied to seasonal demand and expansion of consulting services. A modest dividend of JPY 3.33 per share suggests a conservative payout policy, prioritizing reinvestment over shareholder returns. The lack of explicit growth metrics warrants caution in assessing long-term trends.

Valuation And Market Expectations

With a market cap of JPY 20.43 billion, the stock trades at a P/E of ~18.7x (based on diluted EPS), aligning with mid-cap leisure sector peers. The negative beta may appeal to investors seeking diversification, but valuation hinges on sustainable profitability amid cyclical demand.

Strategic Advantages And Outlook

The company's niche focus and vertical integration provide resilience, though exposure to seasonal and macroeconomic risks persists. Strategic partnerships with its parent company and operational expertise position it to capitalize on Japan's tourism recovery. Long-term success will depend on diversifying revenue streams and optimizing capex efficiency.

Sources

Company filings, market 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