investorscraft@gmail.com

Intrinsic ValueShin Maint Holdings Co.,Ltd. (6086.T)

Previous Close¥1,221.00
Intrinsic Value
Upside potential
Previous Close
¥1,221.00

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

Shin Maint Holdings Co., Ltd. operates as a specialized maintenance service provider in Japan, focusing on facilities equipment as well as interior and exterior upkeep. The company serves a broad clientele requiring routine and emergency maintenance, positioning itself as a critical support partner for businesses and institutions. Its revenue model is built on recurring service contracts, ensuring stable cash flows while leveraging Japan’s aging infrastructure and stringent regulatory requirements for facility upkeep. Operating in the competitive Industrials sector, Shin Maint differentiates itself through localized expertise, rapid response capabilities, and a reputation for reliability. The company’s market position is reinforced by its long-standing presence since 1985, allowing it to cultivate deep industry relationships. While niche, its services are indispensable for sectors like commercial real estate, healthcare, and public infrastructure, where compliance and operational continuity are paramount. Shin Maint’s focus on high-quality service delivery and operational efficiency helps it maintain a defensible position despite pricing pressures in the broader maintenance services market.

Revenue Profitability And Efficiency

Shin Maint reported revenue of JPY 25.7 billion for FY2025, with net income of JPY 1.03 billion, reflecting a net margin of approximately 4.0%. Operating cash flow stood at JPY 1.43 billion, supported by disciplined cost management and moderate capital expenditures of JPY 201 million. The company’s ability to convert revenue into cash underscores its operational efficiency in a service-oriented industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 52.86 highlights its earnings power relative to its share count. With minimal debt (JPY 393 million) and a cash reserve of JPY 4.14 billion, Shin Maint maintains strong capital efficiency, allowing it to reinvest in service enhancements or pursue strategic opportunities without overleveraging its balance sheet.

Balance Sheet And Financial Health

Shin Maint’s balance sheet is robust, with cash and equivalents exceeding total debt by a significant margin. The low debt-to-equity ratio indicates conservative financial management, while its liquidity position provides flexibility for dividends or growth initiatives. The company’s financial health is further reinforced by consistent operating cash flow generation.

Growth Trends And Dividend Policy

Growth appears steady, supported by Japan’s ongoing maintenance needs, though the company operates in a mature market. Shin Maint’s dividend payout of JPY 16 per share reflects a commitment to shareholder returns, with a yield that may appeal to income-focused investors given its stable cash flows and low payout ratio.

Valuation And Market Expectations

With a market cap of JPY 14.2 billion and a beta of 0.125, Shin Maint is perceived as a low-volatility stock, likely trading at a modest multiple given its niche focus and steady but unspectacular growth prospects. Investors may value its defensive characteristics and reliable dividend rather than aggressive expansion.

Strategic Advantages And Outlook

Shin Maint’s strategic advantages lie in its entrenched market position, recurring revenue model, and operational discipline. The outlook remains stable, with potential upside from increased outsourcing of maintenance services in Japan. However, growth may be constrained by market saturation, requiring innovation or geographic expansion to drive meaningful long-term upside.

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