investorscraft@gmail.com

Intrinsic Value of Midac Holdings Co., Ltd. (6564.T)

Previous Close¥2,021.00
Intrinsic Value
Upside potential
Previous Close
¥2,021.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Midac Holdings Co., Ltd. operates as a key player in Japan's industrial and general business waste management sector, specializing in collection, transportation, cleaning, treatment, and disposal services. The company’s vertically integrated model ensures control over waste processing from initial collection to final disposal, enhancing efficiency and regulatory compliance. Its brokerage management business further diversifies revenue streams by facilitating waste transactions between third parties. Positioned in a highly regulated industry, Midac benefits from stable demand driven by stringent environmental policies and Japan’s focus on sustainable waste solutions. The company’s long-standing presence since 1952 underscores its established reputation and operational expertise in a fragmented market. While competition exists from regional players, Midac’s integrated approach and compliance focus provide a defensible niche. The industrial waste segment, in particular, offers higher margins due to specialized handling requirements, reinforcing the firm’s profitability. As Japan advances toward circular economy goals, Midac is well-placed to capitalize on growing waste treatment needs, though scalability beyond its Hamamatsu base remains a consideration.

Revenue Profitability And Efficiency

Midac reported revenue of ¥9.55 billion for FY2024, with net income of ¥1.91 billion, reflecting a robust net margin of approximately 20%. The company’s operating cash flow of ¥2.65 billion underscores strong cash generation, though capital expenditures of ¥1.86 billion indicate ongoing investments in waste processing infrastructure. Diluted EPS of ¥68.99 highlights efficient earnings distribution across its 27.6 million outstanding shares.

Earnings Power And Capital Efficiency

The firm’s earnings power is evident in its high net income relative to revenue, supported by operational efficiencies in waste treatment. Capital efficiency is balanced, with capex directed toward maintaining compliance and capacity. The absence of explicit ROIC or ROE data limits deeper analysis, but the net margin suggests disciplined cost management in a capital-intensive industry.

Balance Sheet And Financial Health

Midac maintains a solid liquidity position with ¥8.61 billion in cash and equivalents, though total debt of ¥10.46 billion results in a net debt position. The balance sheet reflects typical leverage for waste management firms, with debt likely funding infrastructure. The cash flow coverage of debt appears manageable, given consistent operating cash generation.

Growth Trends And Dividend Policy

Growth is tied to Japan’s waste management demand, with limited explicit revenue trends provided. The dividend of ¥14 per share indicates a shareholder-friendly policy, though the payout ratio is unclear without detailed earnings breakdowns. Future expansion may hinge on regulatory tailwinds and regional market penetration.

Valuation And Market Expectations

At a market cap of ¥56.42 billion, the stock trades at a P/E of ~29.6x (based on diluted EPS), suggesting premium pricing for its profitability. The beta of 0.691 indicates lower volatility versus the broader market, aligning with the defensive nature of waste services.

Strategic Advantages And Outlook

Midac’s strategic advantages include regulatory expertise, integrated operations, and a stable revenue base. The outlook is cautiously positive, with growth dependent on Japan’s environmental policies and potential scalability. Risks include regional concentration and debt servicing, but the firm’s niche focus and margins provide resilience.

Sources

Company description, market data, and financials sourced from publicly available disclosures and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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