investorscraft@gmail.com

Intrinsic ValuePremium Group Co., Ltd. (7199.T)

Previous Close¥1,803.00
Intrinsic Value
Upside potential
Previous Close
¥1,803.00

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

Premium Group Co., Ltd. operates as a diversified financial and automotive services provider in Japan, structured around three core segments: Finance Business, Automobile Warranty Business, and Automotive Mobility Services Business. The company specializes in automobile leasing, financing, and aftermarket services, including inspection, repair, and IoT device rentals, positioning itself as an integrated solutions provider in the automotive lifecycle. Its warranty products and car sales management software further enhance its value proposition, catering to both individual and institutional clients. The firm’s niche expertise in automotive financial services allows it to differentiate from traditional credit service providers, leveraging Japan’s robust used-car market and mobility trends. With a focus on operational synergies across its segments, Premium Group maintains a competitive edge in a sector where trust and reliability are critical. Its Tokyo headquarters and localized service network underscore its domestic market strength, though its beta of 0.384 suggests lower volatility relative to broader financial markets.

Revenue Profitability And Efficiency

For FY 2024, Premium Group reported revenue of JPY 31.5 billion and net income of JPY 4.6 billion, reflecting a healthy net margin of approximately 14.6%. Operating cash flow stood at JPY 2.5 billion, with capital expenditures of JPY -385 million, indicating disciplined reinvestment. The diluted EPS of JPY 118.89 underscores efficient earnings distribution across its 38.8 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, particularly its high-margin warranty and mobility services. With JPY 21.2 billion in cash and equivalents against JPY 42.3 billion in total debt, its capital structure reflects moderate leverage, though liquidity remains manageable. The absence of significant capex suggests a capital-light model for certain segments.

Balance Sheet And Financial Health

Premium Group’s balance sheet shows JPY 21.2 billion in cash and equivalents, providing liquidity coverage for near-term obligations. Total debt of JPY 42.3 billion indicates leverage, but the company’s stable cash flow generation and JPY 73.1 billion market cap suggest investor confidence in its ability to service debt. The financial health appears balanced, with no immediate solvency concerns.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s automotive and financial services sectors, with potential upside from IoT and software offerings. A dividend of JPY 40 per share signals a commitment to shareholder returns, though the payout ratio remains conservative relative to earnings. Future expansion may hinge on scaling mobility services and warranty products in a competitive market.

Valuation And Market Expectations

At a market cap of JPY 73.1 billion, the stock trades at a P/E of approximately 15.9x based on FY 2024 earnings. The low beta of 0.384 implies muted sensitivity to market swings, appealing to risk-averse investors. Valuation metrics suggest modest expectations, with growth priced in line with sector peers.

Strategic Advantages And Outlook

Premium Group’s integration of financial and automotive services provides resilience against sector-specific downturns. Its focus on technology-enabled solutions, such as IoT devices and management software, aligns with industry digitization trends. Near-term challenges include debt management and competitive pressures, but its niche expertise and diversified model position it for steady, if unspectacular, growth.

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