investorscraft@gmail.com

Intrinsic ValueKIZUNA HOLDINGS Corp. (7086.T)

Previous Close¥2,111.00
Intrinsic Value
Upside potential
Previous Close
¥2,111.00

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

KIZUNA HOLDINGS Corp. operates in Japan's funeral services sector, a niche but essential segment of the consumer cyclical industry. The company specializes in funeral planning, promotion, and management, leveraging its network of 109 group stores to provide end-to-end services. Its revenue model is built on service fees, memorial products, and post-funeral support, catering to Japan's aging population, which drives consistent demand. The company's market position is strengthened by its localized store presence, allowing it to serve regional communities with tailored offerings. Unlike commoditized retail sectors, KIZUNA's business benefits from high customer retention and recurring demand due to the sensitive nature of its services. However, it faces competition from traditional funeral providers and emerging digital platforms. The company's focus on operational efficiency and customer trust positions it as a reliable player in a fragmented market.

Revenue Profitability And Efficiency

In FY 2024, KIZUNA HOLDINGS reported revenue of JPY 12.13 billion, with net income of JPY 744.8 million, reflecting a net margin of approximately 6.1%. Operating cash flow stood at JPY 2.65 billion, indicating solid cash generation. Capital expenditures of JPY -1.92 billion suggest ongoing investments in store operations or infrastructure, though the negative figure warrants further scrutiny for context.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 106.37 highlights its earnings capability relative to its share base. With a beta of 0.796, KIZUNA exhibits lower volatility than the broader market, which may appeal to risk-averse investors. However, the absence of dividends suggests retained earnings are being reinvested into growth or debt management rather than shareholder returns.

Balance Sheet And Financial Health

KIZUNA's balance sheet shows JPY 1.36 billion in cash against total debt of JPY 25.83 billion, indicating a leveraged position. The high debt load relative to cash reserves could constrain financial flexibility, though the stable nature of funeral demand may mitigate liquidity risks. Further analysis of debt maturity and interest coverage would provide deeper insights into solvency.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan's demographic trends, with an aging population likely sustaining demand for funeral services. The company's lack of a dividend policy suggests a focus on reinvestment or debt reduction. Future expansion may depend on store network optimization or digital integration to capture younger demographics.

Valuation And Market Expectations

With a market cap of JPY 14.58 billion, the company trades at a P/E ratio of approximately 19.6x, based on FY 2024 earnings. This valuation reflects moderate growth expectations, balancing stable industry demand against high leverage. Investors may weigh its defensive sector appeal against its financial structure.

Strategic Advantages And Outlook

KIZUNA's strategic advantage lies in its established store network and recurring demand dynamics. However, its high debt and lack of dividends may limit appeal to certain investors. The outlook remains stable, supported by demographic tailwinds, but operational efficiency and debt management will be critical for sustained profitability.

Sources

Company filings, market data

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