investorscraft@gmail.com

Intrinsic ValueSerendip Holdings Co.,Ltd. (7318.T)

Previous Close¥1,091.00
Intrinsic Value
Upside potential
Previous Close
¥1,091.00

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

Serendip Holdings Co., Ltd. operates as a diversified business services firm in Japan, specializing in business succession support, management consulting, and M&A advisory. The company serves a niche market by offering professional manager dispatch, corporate revitalization, and financial advisory services, alongside its involvement in automotive parts manufacturing and precision engineering. Its hybrid model combines advisory expertise with industrial operations, positioning it uniquely in Japan’s specialty business services sector. Serendip Holdings leverages its integrated approach to address corporate restructuring needs while maintaining a foothold in automotive component production, a sector with steady demand. The company’s dual focus on consulting and manufacturing provides revenue diversification, though its market share remains modest compared to larger industrial conglomerates. Its headquarters in Nagoya, a hub for automotive manufacturing, enhances its regional relevance and client access.

Revenue Profitability And Efficiency

Serendip Holdings reported revenue of JPY 19.8 billion for FY 2024, with net income of JPY 519 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at JPY 2.6 billion, while capital expenditures totaled JPY 1.3 billion, indicating moderate reinvestment. The company’s profitability metrics suggest operational efficiency but highlight sensitivity to cost pressures in its consulting and manufacturing segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 115.29 underscores its earnings capacity relative to its share base. With a market capitalization of JPY 10.3 billion, Serendip Holdings trades at a P/E multiple that reflects its niche positioning. Its capital efficiency is tempered by debt levels, though operating cash flow coverage remains adequate for near-term obligations.

Balance Sheet And Financial Health

Serendip Holdings holds JPY 3.95 billion in cash and equivalents against total debt of JPY 7.17 billion, indicating a leveraged but manageable balance sheet. The debt-to-equity ratio warrants monitoring, particularly given the cyclical nature of its automotive and advisory businesses. Liquidity appears sufficient, supported by positive operating cash flow.

Growth Trends And Dividend Policy

The company has not issued dividends, prioritizing reinvestment in its dual business lines. Growth trends are likely tied to Japan’s corporate restructuring demand and automotive sector performance. Historical revenue stability suggests resilience, though scalability in its consulting arm may be constrained by competition.

Valuation And Market Expectations

With a beta of 0.099, Serendip Holdings exhibits low volatility relative to the market, aligning with its niche focus. Its valuation reflects modest growth expectations, with investors likely weighing its hybrid model’s potential against sector-specific risks.

Strategic Advantages And Outlook

Serendip Holdings’ strategic advantage lies in its integrated service offerings and regional automotive ties. However, its outlook depends on Japan’s corporate restructuring activity and manufacturing demand. Diversification provides stability, but scalability remains a challenge in a competitive landscape.

Sources

Company description, financial data from disclosed filings (FY 2024), and market metrics from exchange sources.

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