Previous Close | ¥2,021.00 |
Intrinsic Value | ¥1,516.18 |
Upside potential | -25% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company description, market data, and financials sourced from publicly available disclosures and exchange filings.
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |