investorscraft@gmail.com

Intrinsic ValueCasa Inc. (7196.T)

Previous Close¥713.00
Intrinsic Value
Upside potential
Previous Close
¥713.00

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

Casa Inc. operates in Japan's financial services sector, specializing in rental guarantee solutions for both tenants and landlords. The company provides critical services such as rental guarantees, special benefits, and property management consultations, ensuring stability in the rental market. Its core revenue model is built on fees from these guarantee services, which mitigate risks for property owners while facilitating tenant access to housing. Casa Inc. has carved a niche in Japan's competitive real estate finance market by addressing the unique needs of urban renters and small-scale landlords. The company’s localized expertise and focus on rental security position it as a trusted intermediary in a market where lease defaults can pose significant financial risks. With its headquarters in Tokyo, Casa Inc. benefits from proximity to a dense rental market, reinforcing its ability to scale efficiently while maintaining service quality. The firm’s market position is further strengthened by its consultative approach, which differentiates it from larger, less personalized financial service providers.

Revenue Profitability And Efficiency

Casa Inc. reported revenue of ¥12.16 billion for the fiscal year ending January 2025, with net income of ¥602 million, reflecting a net margin of approximately 5%. The company’s diluted EPS stood at ¥58.09, indicating modest but stable profitability. Operating cash flow was ¥13 million, though capital expenditures were minimal at -¥5 million, suggesting efficient capital deployment with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light model, which relies on fee-based income rather than heavy capital investment. With a cash position of ¥2.99 billion and total debt of only ¥176 million, Casa Inc. maintains a strong liquidity profile. The low beta of 0.141 indicates minimal earnings volatility relative to the broader market, underscoring its defensive positioning.

Balance Sheet And Financial Health

Casa Inc.’s balance sheet is robust, with cash and equivalents significantly outweighing total debt, resulting in a net cash position. This financial health provides flexibility for strategic initiatives or dividend distributions. The absence of substantial leverage reduces financial risk, aligning with the company’s conservative operational approach.

Growth Trends And Dividend Policy

Growth appears steady rather than explosive, with the company prioritizing sustainable operations. A dividend per share of ¥32 reflects a commitment to shareholder returns, supported by stable cash generation. The lack of aggressive expansion signals a focus on maintaining profitability and market share in its core rental guarantee segment.

Valuation And Market Expectations

With a market capitalization of ¥8.04 billion, Casa Inc. trades at a P/E multiple derived from its modest earnings. The low beta suggests investors view the company as a defensive play within financial services, likely pricing in limited growth but reliable cash flows. Market expectations seem aligned with its niche positioning and steady performance.

Strategic Advantages And Outlook

Casa Inc.’s strategic advantages lie in its specialized rental guarantee services and strong local market knowledge. The outlook remains stable, given Japan’s enduring rental market dynamics. However, growth may depend on broader economic conditions affecting tenant demand and landlord reliance on guarantee services. The company’s conservative financial management positions it well to navigate potential downturns.

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