investorscraft@gmail.com

Intrinsic ValueKamakura Shinsho, Ltd. (6184.T)

Previous Close¥578.00
Intrinsic Value
Upside potential
Previous Close
¥578.00

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

Kamakura Shinsho, Ltd. is a Japanese consumer cyclical company specializing in information services for lifelong life planning. Operating a dedicated portal site, the company provides curated content and tools to assist individuals in managing personal and financial decisions across various life stages. Its services cater to a niche but growing demand in Japan’s aging society, where long-term planning and lifestyle management are increasingly critical. The firm’s revenue model is primarily subscription and advertising-driven, leveraging its platform to monetize user engagement. Positioned within the personal products and services sector, Kamakura Shinsho distinguishes itself through localized expertise and a trusted brand, though it faces competition from broader digital platforms and financial advisory services. Its market position is reinforced by its long-standing presence since 1979, yet scalability beyond Japan remains a challenge.

Revenue Profitability And Efficiency

For FY2025, Kamakura Shinsho reported revenue of ¥7.06 billion, with net income of ¥687 million, reflecting a net margin of approximately 9.7%. Operating cash flow stood at ¥598 million, though capital expenditures of ¥149 million indicate moderate reinvestment needs. The company’s profitability metrics suggest stable operational efficiency, albeit with room for improvement in scaling margins.

Earnings Power And Capital Efficiency

Diluted EPS of ¥18.54 underscores the firm’s earnings power relative to its share count. With minimal total debt (¥67 million) and a cash reserve of ¥2.09 billion, Kamakura Shinsho maintains strong capital efficiency. Its low beta (0.264) further indicates resilience to market volatility, though this may also reflect limited growth expectations.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering 31x total debt. This conservative leverage profile provides flexibility for strategic initiatives or dividend increases. The company’s financial health is further supported by positive operating cash flow and negligible debt obligations.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout (¥20 per share) signaling a commitment to shareholder returns. However, the lack of explicit revenue or earnings growth guidance suggests a focus on stability rather than aggressive expansion. The dividend yield, while modest, aligns with the firm’s low-risk profile.

Valuation And Market Expectations

At a market cap of ¥17.3 billion, the stock trades at a P/E of approximately 25x, reflecting modest investor expectations. The valuation aligns with sector peers but may discount potential upside from digital adoption trends in Japan’s consumer services space.

Strategic Advantages And Outlook

Kamakura Shinsho’s deep regional expertise and established brand are key advantages. However, its reliance on the domestic market and niche focus may limit growth unless it diversifies offerings or expands digitally. The outlook remains stable, with opportunities tied to Japan’s demographic shifts and demand for life-planning tools.

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