investorscraft@gmail.com

Intrinsic ValueIkka Holdings Co.,Ltd. (7127.T)

Previous Close¥693.00
Intrinsic Value
Upside potential
Previous Close
¥693.00

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

Ikka Holdings Co., Ltd. operates in Japan's consumer cyclical sector, specializing in dining and wedding services. The company manages 69 wedding facilities and one additional venue, positioning itself as a niche player in Japan's competitive event services market. Its revenue model is driven by venue bookings, catering, and ancillary services, catering primarily to domestic clientele. The wedding industry in Japan is highly seasonal and sensitive to economic cycles, with demand influenced by cultural trends and disposable income levels. Ikka Holdings differentiates itself through localized service offerings and operational efficiency, though it faces competition from larger hospitality chains and independent venues. The company's focus on mid-tier pricing and regional presence allows it to maintain steady demand while navigating industry consolidation.

Revenue Profitability And Efficiency

For FY 2024, Ikka Holdings reported revenue of ¥9.23 billion, with net income of ¥78.9 million, reflecting tight margins in the event services sector. Operating cash flow stood at ¥537 million, while capital expenditures were ¥311 million, indicating moderate reinvestment needs. The company's profitability is constrained by fixed venue costs and variable demand, though its asset-light model helps maintain cash flow stability.

Earnings Power And Capital Efficiency

Diluted EPS of ¥10.79 underscores modest earnings power, typical for a mid-sized player in Japan's wedding industry. The company's capital efficiency is balanced, with operating cash flow covering capex, but limited scalability due to high regional competition and operational leverage. Debt levels are manageable but require careful monitoring given cyclical revenue streams.

Balance Sheet And Financial Health

Ikka Holdings holds ¥1.58 billion in cash against ¥2.99 billion in total debt, reflecting a leveraged but liquid position. The balance sheet suggests adequate short-term flexibility, though long-term sustainability depends on steady cash generation. The absence of dividends aligns with reinvestment priorities in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth is likely tied to incremental venue expansions and operational optimization, given market saturation. The company does not pay dividends, retaining earnings for debt servicing and potential facility upgrades. Industry headwinds, such as Japan's declining marriage rates, may pressure top-line growth unless offset by pricing or service differentiation.

Valuation And Market Expectations

With a market cap of ¥4.62 billion and a beta of 0.27, Ikka Holdings is viewed as a low-volatility, niche operator. The valuation reflects subdued growth expectations, trading at a modest multiple relative to earnings. Investor sentiment appears cautious, given sector cyclicality and limited scalability.

Strategic Advantages And Outlook

Ikka Holdings benefits from regional brand recognition and operational focus, but its outlook is tempered by demographic challenges and competitive pressures. Strategic initiatives may include digital integration for bookings or partnerships to enhance service offerings. Execution risks remain, particularly in balancing debt and growth investments.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and exchange 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