investorscraft@gmail.com

Intrinsic ValueSakurasaku Plus Co Ltd (7097.T)

Previous Close¥2,847.00
Intrinsic Value
Upside potential
Previous Close
¥2,847.00

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

Sakurasaku Plus Co Ltd operates in Japan's childcare and child-rearing support services sector, focusing on nursery operations. The company addresses the growing demand for early childhood education and parental support, driven by Japan's demographic challenges and government policies promoting workforce participation. Its revenue model is primarily fee-based, relying on enrollment fees from parents and potential subsidies for licensed facilities. Positioned as a specialized provider, Sakurasaku Plus competes in a fragmented market where quality and accessibility are key differentiators. The company’s relatively recent incorporation in 2017 suggests a modern approach to childcare services, potentially leveraging operational efficiencies and localized demand. However, its market share remains modest compared to established players, reflecting both growth opportunities and competitive pressures in Japan’s regulated childcare industry.

Revenue Profitability And Efficiency

In FY2024, Sakurasaku Plus reported revenue of JPY 17.2 billion, with net income of JPY 607 million, translating to a diluted EPS of JPY 133. Operating cash flow stood at JPY 3.1 billion, indicating solid cash generation from core operations. Capital expenditures of JPY -967 million suggest ongoing investments in facility expansion or upgrades, aligning with the capital-intensive nature of childcare services.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 3.5% reflects moderate profitability, typical for the childcare sector where labor and facility costs are significant. Operating cash flow coverage of capital expenditures appears healthy, though the balance between growth investments and profitability will be critical for sustained earnings power.

Balance Sheet And Financial Health

Sakurasaku Plus holds JPY 1.5 billion in cash and equivalents against total debt of JPY 4.5 billion, indicating a leveraged but manageable position. The debt level suggests reliance on financing for expansion, which could pressure liquidity if revenue growth slows. The current capital structure warrants monitoring, especially in a sector sensitive to regulatory and demographic shifts.

Growth Trends And Dividend Policy

With a market cap of JPY 9.3 billion, the company’s growth trajectory hinges on expanding its nursery footprint and potential government support for childcare. A dividend of JPY 24 per share implies a modest payout, prioritizing reinvestment over shareholder returns, which aligns with its growth stage.

Valuation And Market Expectations

The stock’s beta of 0.222 suggests low volatility relative to the market, possibly reflecting the defensive nature of childcare services. Valuation metrics are not provided, but the sector’s steady demand could support a premium for scalable operators like Sakurasaku Plus.

Strategic Advantages And Outlook

The company benefits from Japan’s policy tailwinds for childcare support, but its outlook depends on execution in a competitive, regulated market. Scalability and cost management will be critical to converting demographic demand into sustainable 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