investorscraft@gmail.com

Intrinsic ValueARUHI Corporation (7198.T)

Previous Close¥888.00
Intrinsic Value
Upside potential
Previous Close
¥888.00

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

ARUHI Corporation is a specialized mortgage bank operating in Japan’s financial services sector, primarily focused on housing loans, mortgage brokering, and ancillary services such as insurance and real estate consulting. The company differentiates itself through integrated solutions that support homebuyers beyond financing, including moving assistance and car leasing, leveraging its proprietary real estate technology platforms. As a former subsidiary of SBI Holdings, ARUHI benefits from established credibility in Japan’s competitive mortgage market, where it competes with traditional banks and fintech disruptors. Its hybrid model—combining lending, brokerage, and digital services—positions it as a niche player addressing the end-to-end needs of residential real estate customers. The firm’s rebranding in 2015 underscored its shift toward a customer-centric approach, though its market share remains modest compared to megabank rivals. ARUHI’s focus on technology-driven efficiency and cross-selling opportunities provides a defensible niche in a highly regulated industry.

Revenue Profitability And Efficiency

In FY2024, ARUHI reported revenue of ¥20.4 billion, with net income of ¥1.5 billion, reflecting a net margin of approximately 7.4%. The negative operating cash flow of ¥3.4 billion, coupled with capital expenditures of ¥663 million, suggests reinvestment in technology or loan origination capacity. The diluted EPS of ¥39.35 indicates moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by mortgage lending spreads and fee-based services, though its capital efficiency is constrained by high total debt of ¥97.3 billion against cash reserves of ¥20.4 billion. The negative beta (-0.121) implies low correlation with broader market movements, possibly due to its specialized business model.

Balance Sheet And Financial Health

ARUHI’s balance sheet shows significant leverage, with total debt nearly five times its cash position. However, as a mortgage bank, this structure is typical for the industry. The liquidity position appears manageable, given its ¥20.4 billion in cash equivalents, but interest rate sensitivity remains a key risk.

Growth Trends And Dividend Policy

The dividend per share of ¥40 suggests a payout focus, though growth trends are unclear due to the lack of historical context. Japan’s aging population and stagnant housing demand may limit organic growth, necessitating diversification or technological innovation.

Valuation And Market Expectations

At a market cap of ¥34.1 billion, the stock trades at roughly 1.7x revenue and 22.5x net income, reflecting moderate expectations. The negative beta may appeal to defensive investors, but sector headwinds could dampen valuation upside.

Strategic Advantages And Outlook

ARUHI’s integration of lending and real estate services provides a competitive edge, but macroeconomic pressures—such as Japan’s low-interest-rate environment and demographic challenges—pose risks. Strategic focus on digital transformation and cross-selling could offset these headwinds over the medium term.

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