investorscraft@gmail.com

Intrinsic ValueEnBio Holdings, Inc (6092.T)

Previous Close¥618.00
Intrinsic Value
Upside potential
Previous Close
¥618.00

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

EnBio Holdings, Inc. operates in Japan’s environmental and renewable energy sectors, specializing in soil and groundwater remediation, renewable energy generation, and ethical consumption promotion. The company’s diversified revenue streams include equipment sales, land transactions, and power generation through solar and biomass projects. Its integrated approach positions it as a niche player in Japan’s growing environmental services market, where regulatory pressures and sustainability trends drive demand for contamination solutions and clean energy. EnBio’s dual focus on remediation and renewables aligns with Japan’s long-term decarbonization goals, though competition from larger industrial and utility firms presents challenges. The company’s smaller scale allows agility in targeting underserved regional markets, but scalability may be constrained by capital intensity and fragmented industry dynamics.

Revenue Profitability And Efficiency

EnBio reported revenue of JPY 9.58 billion for FY2024, with net income of JPY 708.8 million, reflecting a 7.4% net margin. Operating cash flow stood at JPY 1.66 billion, supported by stable project execution. Capital expenditures of JPY -1.1 billion indicate reinvestment in renewable energy infrastructure, though this pressured free cash flow. The company’s asset-light model in remediation services likely contributes to moderate capital efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 88.75 demonstrates earnings capacity, though reliance on project-based revenue may introduce volatility. Debt levels at JPY 8.62 billion against JPY 3.6 billion in cash suggest leveraged growth, particularly in renewable energy expansion. The absence of reported ROIC or ROE metrics limits deeper capital efficiency analysis, but operating cash flow coverage of debt service appears manageable.

Balance Sheet And Financial Health

Total debt of JPY 8.62 billion exceeds cash reserves, indicating moderate leverage, typical for infrastructure-focused firms. The JPY 3.6 billion cash position provides liquidity, but debt-to-equity dynamics warrant monitoring given capital-intensive renewable projects. Contaminated land holdings may offer collateral value, though illiquidity risks persist.

Growth Trends And Dividend Policy

Growth is tied to Japan’s environmental regulations and renewable energy subsidies, with biomass and solar projects driving top-line potential. A JPY 9/share dividend implies a modest payout, prioritizing reinvestment. Share count stability (7.98 million outstanding) suggests no dilution, but limited buyback capacity given debt levels.

Valuation And Market Expectations

At a JPY 4.71 billion market cap, the stock trades at ~5x net income, reflecting niche positioning and growth risks. Beta of 0.764 indicates lower volatility than the broader market, possibly due to steady remediation demand.

Strategic Advantages And Outlook

EnBio’s regulatory expertise in remediation and renewable project pipeline provide differentiation, but execution risks persist in scaling energy operations. Japan’s 2050 carbon neutrality targets may benefit long-term demand, though near-term margins could face pressure from input costs and interest expenses.

Sources

Company description, market data, and financials sourced from publicly disclosed ticker information and 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