investorscraft@gmail.com

Intrinsic ValueSanoyas Holdings Corporation (7022.T)

Previous Close¥325.00
Intrinsic Value
Upside potential
Previous Close
¥325.00

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

Sanoyas Holdings Corporation operates as a diversified industrial conglomerate with core operations in shipbuilding, engineering, and machinery. The company serves multiple sectors, including construction, automotive, and environmental technology, through its broad portfolio of products such as steel structures, elevators, wastewater treatment systems, and industrial machinery components. Its vertically integrated capabilities allow it to cater to both domestic and international markets, positioning it as a niche player in specialized industrial solutions. Sanoyas leverages its long-standing expertise in engineering to maintain competitive advantages in precision manufacturing and infrastructure projects. The company also diversifies into renewable energy, real estate, and leisure facilities, mitigating cyclical risks inherent in traditional heavy industries. While not a market leader, its diversified revenue streams and adaptability to regional industrial demands provide resilience in volatile economic conditions.

Revenue Profitability And Efficiency

Sanoyas reported revenue of JPY 23.4 billion for FY 2024, with net income of JPY 459 million, reflecting modest profitability. Operating cash flow stood at JPY 1.6 billion, indicating reasonable liquidity generation. Capital expenditures of JPY 899 million suggest ongoing investments in operational capabilities, though efficiency metrics remain constrained by the capital-intensive nature of its industries.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 13.5 underscores limited but stable earnings power. Its capital efficiency is weighed down by high debt (JPY 8.1 billion) relative to cash reserves (JPY 1.6 billion), though the low beta (0.37) implies lower volatility compared to broader markets.

Balance Sheet And Financial Health

Sanoyas maintains a leveraged balance sheet with total debt exceeding cash holdings. However, its JPY 839 million market cap and manageable interest obligations suggest solvency. The mix of long-term industrial assets and diversified operations provides collateral stability, but liquidity remains tight.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue flatlining and net income margins thin. The JPY 5 per share dividend reflects a conservative payout policy, prioritizing debt service and reinvestment over shareholder returns. Expansion into renewable energy and leisure may offer incremental growth.

Valuation And Market Expectations

Trading at a modest market cap, Sanoyas is priced as a niche industrial player with limited growth prospects. The low beta suggests muted market expectations, aligning with its cyclical but diversified profile.

Strategic Advantages And Outlook

Sanoyas’s strengths lie in its diversified industrial footprint and legacy engineering expertise. Challenges include debt management and margin pressures. Strategic focus on environmental tech and leisure could offset declines in traditional sectors, but execution risks persist.

Sources

Company disclosure, 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