investorscraft@gmail.com

Intrinsic ValueAbhotel Co., Ltd. (6565.T)

Previous Close¥1,571.00
Intrinsic Value
Upside potential
Previous Close
¥1,571.00

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

Abhotel Co., Ltd. operates in Japan's competitive travel lodging sector, focusing on mid-scale and budget-friendly accommodations. The company generates revenue primarily through hotel operations, leveraging strategic locations to attract both business and leisure travelers. Its asset-light approach, combined with efficient property management, allows it to maintain competitive pricing while ensuring profitability. Abhotel differentiates itself through localized service offerings and partnerships with regional tourism stakeholders, positioning it as a reliable choice in Japan's hospitality market. The company's growth is supported by Japan's steady domestic tourism demand and inbound travel recovery post-pandemic. While it faces competition from larger chains and alternative lodging providers, Abhotel's targeted expansion and operational efficiency provide a stable market foothold.

Revenue Profitability And Efficiency

Abhotel reported revenue of ¥9.95 billion for FY 2024, with net income reaching ¥2.31 billion, reflecting a robust 23.2% net margin. Operating cash flow stood at ¥2.84 billion, indicating strong operational efficiency. Capital expenditures of ¥1.27 billion suggest ongoing investments in property upgrades or expansions, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥163.1 highlights its earnings strength relative to its share count. With an operating cash flow significantly exceeding net income, Abhotel demonstrates effective working capital management. Its capital allocation strategy balances reinvestment with maintaining liquidity, as evidenced by its ¥5.59 billion cash reserve.

Balance Sheet And Financial Health

Abhotel holds ¥5.59 billion in cash and equivalents against ¥9.52 billion in total debt, indicating moderate leverage. The debt level is manageable given its stable cash flows, but refinancing risks should be monitored. The company's financial health appears stable, supported by its profitable operations and liquidity position.

Growth Trends And Dividend Policy

Abhotel's growth is tied to Japan's tourism recovery, with potential upside from inbound travel demand. The company pays a dividend of ¥40 per share, reflecting a conservative but shareholder-friendly policy. Future expansion may hinge on strategic acquisitions or renovations to enhance occupancy rates and average daily rates.

Valuation And Market Expectations

With a market cap of ¥19.7 billion, Abhotel trades at a P/E of approximately 8.5x based on FY 2024 earnings. The low beta of 0.194 suggests relative insulation from broader market volatility, though it may also reflect limited growth expectations. Investors likely value the company for its steady cash flows and exposure to Japan's hospitality sector.

Strategic Advantages And Outlook

Abhotel benefits from its focus on cost-efficient operations and regional demand drivers. The outlook remains cautiously optimistic, contingent on tourism trends and operational execution. Risks include competitive pressures and macroeconomic sensitivity, but the company's disciplined approach positions it well for sustained profitability.

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