investorscraft@gmail.com

Intrinsic ValueZENKOKU HOSHO Co.,Ltd. (7164.T)

Previous Close¥3,073.00
Intrinsic Value
Upside potential
Previous Close
¥3,073.00

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

ZENKOKU HOSHO Co., Ltd. operates as a specialized credit guarantee provider in Japan, offering mortgage, card loan, apartment loan, and education loan guarantees. The company serves as a financial intermediary, mitigating credit risk for lenders while facilitating access to capital for borrowers. Its diversified portfolio includes non-life insurance agency services, credit research, and back-office operations, positioning it as a multifaceted financial services provider. The firm’s deep-rooted expertise in credit assessment and risk management allows it to maintain a strong foothold in Japan’s tightly regulated financial sector. With a focus on stability and reliability, ZENKOKU HOSHO has built a reputation as a trusted partner for both institutional and individual clients. The company’s ancillary services, such as debt collection and information processing, further enhance its value proposition, creating a comprehensive ecosystem around its core credit guarantee operations. Its headquarters in Tokyo underscores its centrality in Japan’s financial landscape, reinforcing its market credibility.

Revenue Profitability And Efficiency

In FY 2024, ZENKOKU HOSHO reported revenue of ¥51.6 billion and net income of ¥28.8 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at ¥419.08, indicating strong earnings power. Operating cash flow was healthy at ¥31.3 billion, while capital expenditures were minimal at -¥395 million, suggesting efficient capital deployment and low reinvestment requirements.

Earnings Power And Capital Efficiency

The firm’s high net income relative to revenue underscores its ability to convert top-line growth into bottom-line results effectively. With ¥77.6 billion in cash and equivalents against ¥30 billion in total debt, the company maintains a solid liquidity position. The absence of significant capital expenditures further highlights its capital-light business model, allowing for consistent cash generation.

Balance Sheet And Financial Health

ZENKOKU HOSHO’s balance sheet is well-structured, with cash reserves nearly 2.6x its total debt. This conservative leverage profile, combined with a beta of 0.342, indicates low financial risk and resilience to market volatility. The company’s strong liquidity position supports its operational flexibility and ability to meet obligations without strain.

Growth Trends And Dividend Policy

The company’s growth appears stable, supported by its entrenched position in Japan’s credit guarantee market. A dividend per share of ¥104.5 reflects a shareholder-friendly policy, though the payout ratio should be assessed in context of retained earnings for future growth. The lack of aggressive expansion signals a focus on sustainable, organic growth rather than speculative ventures.

Valuation And Market Expectations

With a market capitalization of ¥424.98 billion, the company trades at a premium reflective of its stable earnings and low-risk profile. The low beta suggests investors perceive it as a defensive holding, likely appealing to risk-averse portfolios. Market expectations seem aligned with its steady, predictable business model.

Strategic Advantages And Outlook

ZENKOKU HOSHO’s strategic advantages lie in its regulatory expertise, diversified service offerings, and strong balance sheet. The outlook remains positive, given Japan’s enduring demand for credit intermediation. However, reliance on domestic markets and limited international exposure may cap growth potential unless diversification strategies are pursued.

Sources

Company filings, Bloomberg

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